Employees: 21 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2000-09-01 (25 years)Status: ActiveBusiness sector: Autres transports routiers de voyageurs Location: BUC (78530), Yvelines
SAS AUTOCARS DOMINIQUE : revenue, balance sheet and financial ratios
SAS AUTOCARS DOMINIQUE is a French company
founded 25 years ago,
specialized in the sector Autres transports routiers de voyageurs .
Based in BUC (78530),
this company of category PME
shows in 2023 a revenue of 9.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SAS AUTOCARS DOMINIQUE (SIREN 432905644)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
9 775 253 €
9 288 698 €
4 963 799 €
5 413 020 €
9 317 375 €
8 018 331 €
7 521 780 €
7 936 814 €
Net income
-355 557 €
-600 352 €
400 735 €
18 714 €
100 601 €
-135 890 €
145 049 €
156 883 €
EBITDA
-558 278 €
-590 906 €
407 671 €
111 205 €
142 584 €
-54 598 €
-207 483 €
124 047 €
Net margin
-3.6%
-6.5%
8.1%
0.3%
1.1%
-1.7%
1.9%
2.0%
Revenue and income statement
In 2023, SAS AUTOCARS DOMINIQUE achieves revenue of 9.8 M€. Revenue is growing positively over 8 years (CAGR: +3.0%). Vs 2022: +5%. After deducting consumption (542 k€), gross margin stands at 9.2 M€, i.e. a rate of 94%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -558 k€, representing -5.7% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -356 k€ (-3.6% of revenue), which will impact equity.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
9 775 253 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
9 233 146 €
EBITDA (2023)
?
Gross Operating Surplus (EBITDA)
Definition
Resources generated by current operations, before depreciation and financial expenses.
Formula
Value added - Personnel expenses - Taxes
Interpretation
Positive = profitable activity
-558 278 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-391 665 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-355 557 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-5.7%
Loading income statement...
Income statement
Item
Amount
% Revenue
Change
The detailed income statement is not available for this company (simplified accounts or confidential data).
Chart evolution
Show :
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Assets
Loading data...
Item
Gross
Deprec.
Net
%
Change
Assets balance sheet data not available for this company
Liabilities
Loading data...
Item
Year
%
Change
Liabilities balance sheet data not available for this company
Solvency and debt ratios
The debt ratio (= Financial debt / Equity x 100) stands at 306%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 8%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
305.762%
Financial autonomy (2023)
?
Financial autonomy
Definition
Share of equity in the company's total financing.
Formula
(Equity / Total assets) x 100
Interpretation
> 30% : Good autonomy 20-30% : Average < 20% : Low
7.982%
Cash flow / Revenue (2023)
?
Cash flow / Revenue
Definition
Self-financing capacity relative to revenue.
Formula
(CAF / CA) x 100
Interpretation
The higher the ratio, the more cash the company generates
-2.538%
Repayment capacity (2023)
?
Repayment capacity
Definition
Number of years needed to repay debts with cash flow.
Formula
Financial debt / Cash flow
Interpretation
< 3 years : Excellent 3-5 years : Fair > 5 years : Warning
-4.429
Asset age ratio (2023)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution SAS AUTOCARS DOMINIQUE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
48.081
36.828
54.523
54.133
117.9
64.51
162.225
305.762
Financial autonomy
26.961
33.842
29.605
30.997
27.297
33.228
15.276
7.982
Repayment capacity
2.669
1.476
13.588
-67.39
17.624
2.533
-2.515
-4.429
Cash flow / Revenue
2.576%
3.794%
0.537%
-0.099%
1.557%
7.304%
-4.937%
-2.538%
Sector positioning
Debt ratio
305.762023
2021
2022
2023
Q1: 0.48
Med: 31.94
Q3: 85.53
Watch+18 pts over 3 years
In 2023, the debt ratio of SAS AUTOCARS DOMINIQUE (305.76) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
7.98%2023
2021
2022
2023
Q1: 15.18%
Med: 35.54%
Q3: 54.17%
Average-28 pts over 3 years
In 2023, the financial autonomy of SAS AUTOCARS DOMINIQUE (8.0%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
-4.43 years2023
2021
2022
2023
Q1: 0.0 years
Med: 0.29 years
Q3: 1.9 years
Excellent-51 pts over 3 years
In 2023, the repayment capacity of SAS AUTOCARS DOMINIQUE (-4.43) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 114.84. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
Liquidity ratio
Definition
Ability to meet short-term debts with current assets.
Formula
Current assets / Current liabilities
Interpretation
> 1.5 : Very good 1-1.5 : Fair < 1 : Liquidity risk
114.845
Interest coverage (2023)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Formula
EBIT / Interest expenses
Interpretation
> 3 : Comfortable 1.5-3 : Acceptable < 1.5 : Risk
-10.36
Liquidity indicators evolution SAS AUTOCARS DOMINIQUE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
108.781
114.283
111.911
118.51
183.294
172.581
120.331
114.845
Interest coverage
14.057
-5.203
-20.241
9.427
10.363
3.932
-3.122
-10.36
Sector positioning
Liquidity ratio
114.842023
2021
2022
2023
Q1: 128.13
Med: 196.99
Q3: 315.66
Watch-19 pts over 3 years
In 2023, the liquidity ratio of SAS AUTOCARS DOMINIQUE (114.84) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
-10.36x2023
2021
2022
2023
Q1: 0.0x
Med: 0.13x
Q3: 3.15x
Average-50 pts over 3 years
In 2023, the interest coverage of SAS AUTOCARS DOMINIQUE (-10.4x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 63 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 60 days. The company must finance 3 days of gap between collections and payments. Inventory turnover is 4 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 44 days of revenue, i.e. 1.2 M€ to permanently finance.
Operating WCR (2023)
?
Operating WCR
Definition
Financing requirement generated by the operating cycle (inventory + receivables - trade payables).
Formula
Inventory + Customer receivables - Trade payables
Interpretation
Negative = cash released Positive = financing needed
1 201 379 €
Customer credit (2023)
?
Customer credit (days)
Definition
Average payment term granted to customers.
Formula
(Customer receivables / Revenue incl. VAT) x 360
Interpretation
< 45j : Good 45-60j : Average > 60j : Long
63 j
Supplier credit (2023)
?
Supplier credit (days)
Definition
Average payment term obtained from suppliers.
Formula
(Trade payables / Purchases incl. VAT) x 360
Interpretation
The longer the term, the better for cash flow
60 j
Inventory turnover (2023)
?
Inventory turnover (days)
Definition
Average storage duration for goods or materials.
Formula
(Inventory / Cost of goods) x 360
Interpretation
The lower the ratio, the faster the turnover
4 j
WCR in days of revenue (2023)
?
WCR in days of revenue
Definition
Expresses working capital requirement in days of revenue.
Formula
(Operating WCR / Revenue) x 360
Interpretation
The fewer days, the better the working capital management
44 j
WCR and payment terms evolution SAS AUTOCARS DOMINIQUE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
1 170 363 €
774 668 €
853 632 €
982 051 €
787 594 €
1 008 098 €
1 096 252 €
1 201 379 €
Inventory turnover (days)
2
1
4
3
4
5
4
4
Customer payment term (days)
45
37
38
37
31
54
55
63
Supplier payment term (days)
115
78
69
53
87
104
70
60
Positioning of SAS AUTOCARS DOMINIQUE in its sector
Comparison with sector Autres transports routiers de voyageurs
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of SAS AUTOCARS DOMINIQUE is estimated at
1 381 132 €
(range 1 039 288€ - 3 098 375€).
The price/revenue ratio is 0.14x
(conservative valuation).
This multiples method compares the actual sale price of similar companies to their financial indicators (Revenue, EBITDA, Net Income). It provides a market-based indicative estimate. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2023
85 tx
1039k€1381k€3098k€
1 381 132 €Range: 1 039 288€ - 3 098 375€
NAF 5 all-time
Valuation method used
Revenue Multiple
9 775 253 €
×
0.14x
=1 381 132 €
Range: 1 039 288€ - 3 098 375€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 85 actual transactions of similar company sales (same NAF code) registered with BODACC between 2016 and 2025.
EBITDA Multiple: Preferred method for profitable SMEs. EBITDA reflects the ability to generate cash.
Revenue Multiple: Used for growing companies or those with low profitability. Reflects commercial potential.
Net Income Multiple: Relevant for mature companies with stable results.
This estimate is provided for information purposes only. A precise valuation requires in-depth analysis (assets, liabilities, prospects, market...).
Similar companies (Autres transports routiers de voyageurs )
Compare SAS AUTOCARS DOMINIQUE with other companies in the same sector:
Frequently asked questions about SAS AUTOCARS DOMINIQUE
What is the revenue of SAS AUTOCARS DOMINIQUE ?
The revenue of SAS AUTOCARS DOMINIQUE in 2023 is 9.8 M€.
Is SAS AUTOCARS DOMINIQUE profitable?
SAS AUTOCARS DOMINIQUE recorded a net loss in 2023.
Where is the headquarters of SAS AUTOCARS DOMINIQUE ?
The headquarters of SAS AUTOCARS DOMINIQUE is located in BUC (78530), in the department Yvelines.
Where to find the tax return of SAS AUTOCARS DOMINIQUE ?
The tax return of SAS AUTOCARS DOMINIQUE is available on this page. Click on a year in the 'Data by year' section to view the account details (assets, liabilities, income statement). Data comes from INPI (National Institute of Industrial Property).
In which sector does SAS AUTOCARS DOMINIQUE operate?
SAS AUTOCARS DOMINIQUE operates in the sector Autres transports routiers de voyageurs (NAF code 49.39B). See the 'Sector positioning' section above to compare the company with its competitors.
Item evolution
Rotate your phone to landscape mode to view the chart