Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1984-05-05 (42 years)Status: ActiveBusiness sector: Commerce de détail d'équipements automobilesLocation: PARIS (75011), Paris
SEBASTO AUTO RADIO : revenue, balance sheet and financial ratios
SEBASTO AUTO RADIO is a French company
founded 42 years ago,
specialized in the sector Commerce de détail d'équipements automobiles.
Based in PARIS (75011),
this company of category PME
shows in 2023 a revenue of 2.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SEBASTO AUTO RADIO (SIREN 329980338)
Indicator
2023
2022
2021
2020
2019
2018
2017
Revenue
2 050 225 €
2 374 721 €
2 342 949 €
2 187 635 €
2 052 111 €
1 603 197 €
1 900 031 €
Net income
129 287 €
67 156 €
194 327 €
152 444 €
4 991 €
-193 230 €
-205 874 €
EBITDA
126 025 €
44 204 €
204 345 €
175 320 €
-22 764 €
-297 807 €
-199 223 €
Net margin
6.3%
2.8%
8.3%
7.0%
0.2%
-12.1%
-10.8%
Revenue and income statement
In 2023, SEBASTO AUTO RADIO achieves revenue of 2.1 M€. Revenue is growing positively over 7 years (CAGR: +1.3%). Significant drop of -14% vs 2022. After deducting consumption (1.2 M€), gross margin stands at 873 k€, i.e. a rate of 43%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 126 k€, representing 6.1% of revenue. Positive scissor effect: EBITDA margin improves by +4.3 pts, sign of improved operational efficiency. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 129 k€, i.e. 6.3% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
2 050 225 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
873 008 €
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
126 025 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
163 170 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
129 287 €
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
6.1%
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 51%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 56%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 5.4 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 4.5% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
51.445%
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
56.476%
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
4.503%
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
5.44
Asset age ratio (2023)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
Debt ratio
0.324
1.814
2.971
1.487
6.451
5.83
51.445
Financial autonomy
88.902
86.959
85.468
85.552
79.104
79.75
56.476
Repayment capacity
-0.036
-0.121
-77.708
0.168
0.381
2.1
5.44
Cash flow / Revenue
-10.13%
-18.03%
-0.036%
8.453%
9.241%
1.574%
4.503%
Sector positioning
Debt ratio
51.452023
2021
2022
2023
Q1: 0.89
Med: 18.56
Q3: 63.22
Average+39 pts over 3 years
In 2023, the debt ratio of SEBASTO AUTO RADIO (51.45) ranks above the median of the sector. This ratio measures the weight of debt relative to equity. A reduction effort could improve financial strength.
Financial autonomy
56.48%2023
2021
2022
2023
Q1: 14.66%
Med: 38.82%
Q3: 59.48%
Good
In 2023, the financial autonomy of SEBASTO AUTO RADIO (56.5%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
5.44 years2023
2021
2022
2023
Q1: 0.0 years
Med: 0.28 years
Q3: 1.87 years
Watch+27 pts over 3 years
In 2023, the repayment capacity of SEBASTO AUTO RADIO (5.44) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 643.69. 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
643.692
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
0.0
Liquidity indicators evolution SEBASTO AUTO RADIO
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
817.713
773.806
737.678
700.469
569.928
586.526
643.692
Interest coverage
-0.172
-0.016
-1.836
0.229
0.085
0.032
0.0
Sector positioning
Liquidity ratio
643.692023
2021
2022
2023
Q1: 134.38
Med: 207.86
Q3: 308.7
Excellent
In 2023, the liquidity ratio of SEBASTO AUTO RADIO (643.69) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
0.0x2023
2021
2022
2023
Q1: 0.0x
Med: 0.33x
Q3: 3.6x
Average-7 pts over 3 years
In 2023, the interest coverage of SEBASTO AUTO RADIO (0.0x) 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 32 days. Excellent situation: suppliers finance 32 days of the operating cycle (retail model). Inventory turnover is 24 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 8 days of revenue, i.e. 43 k€ to permanently finance. Notable WCR improvement over the period (-72%), freeing up cash.
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
43 034 €
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
0 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
32 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
24 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
8 j
WCR and payment terms evolution SEBASTO AUTO RADIO
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
Operating WCR
154 587 €
80 897 €
59 737 €
104 438 €
112 438 €
82 569 €
43 034 €
Inventory turnover (days)
33
25
21
26
24
25
24
Customer payment term (days)
5
4
2
2
1
1
0
Supplier payment term (days)
35
31
34
44
31
27
32
Positioning of SEBASTO AUTO RADIO in its sector
Comparison with sector Commerce de détail d'équipements automobiles
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (49 transactions).
This range of 313 372€ to 672 695€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2023
Indicative
313k€450k€672k€
450 528 €Range: 313 372€ - 672 695€
NAF 5 année 2023
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 49 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 (Commerce de détail d'équipements automobiles)
Compare SEBASTO AUTO RADIO with other companies in the same sector:
Frequently asked questions about SEBASTO AUTO RADIO
What is the revenue of SEBASTO AUTO RADIO ?
The revenue of SEBASTO AUTO RADIO in 2023 is 2.1 M€.
Is SEBASTO AUTO RADIO profitable?
Yes, SEBASTO AUTO RADIO generated a net profit of 129 k€ in 2023.
Where is the headquarters of SEBASTO AUTO RADIO ?
The headquarters of SEBASTO AUTO RADIO is located in PARIS (75011), in the department Paris.
Where to find the tax return of SEBASTO AUTO RADIO ?
The tax return of SEBASTO AUTO RADIO 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 SEBASTO AUTO RADIO operate?
SEBASTO AUTO RADIO operates in the sector Commerce de détail d'équipements automobiles (NAF code 45.32Z). 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