Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 1984-09-01 (41 years)Status: ActiveBusiness sector: Commerce de voitures et de véhicules automobiles légersLocation: BISCHHEIM (67800), Bas-Rhin
SOCIETE K 67 : revenue, balance sheet and financial ratios
SOCIETE K 67 is a French company
founded 41 years ago,
specialized in the sector Commerce de voitures et de véhicules automobiles légers.
Based in BISCHHEIM (67800),
this company of category ETI
shows in 2024 a revenue of 43.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SOCIETE K 67 (SIREN 330826884)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
43 881 399 €
30 956 775 €
35 602 440 €
32 719 648 €
24 612 175 €
23 565 839 €
21 413 171 €
21 804 170 €
19 524 339 €
Net income
1 596 771 €
637 245 €
1 355 556 €
935 922 €
464 931 €
401 301 €
368 284 €
392 392 €
394 935 €
EBITDA
2 196 778 €
931 571 €
3 355 294 €
1 455 616 €
794 614 €
686 673 €
624 635 €
637 340 €
459 024 €
Net margin
3.6%
2.1%
3.8%
2.9%
1.9%
1.7%
1.7%
1.8%
2.0%
Revenue and income statement
In 2024, SOCIETE K 67 achieves revenue of 43.9 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +10.7%. Vs 2023, growth of +42% (31.0 M€ -> 43.9 M€). After deducting consumption (37.5 M€), gross margin stands at 6.4 M€, i.e. a rate of 15%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 2.2 M€, representing 5.0% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 1.6 M€, i.e. 3.6% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
43 881 399 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
6 420 258 €
EBITDA (2024)
?
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
2 196 778 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
2 111 380 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 596 771 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
5.0%
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 55%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 40%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 2.7 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 3.8% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
Debt ratio (2024)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
55.164%
Financial autonomy (2024)
?
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
39.944%
Cash flow / Revenue (2024)
?
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
3.823%
Repayment capacity (2024)
?
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
2.716
Asset age ratio (2024)
?
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
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.271
90.446
68.96
63.346
82.071
64.378
50.21
51.843
55.164
Financial autonomy
33.025
28.411
37.958
31.49
31.438
38.282
45.811
39.927
39.944
Repayment capacity
0.012
4.994
4.991
4.754
5.641
3.111
1.127
4.184
2.716
Cash flow / Revenue
2.399%
2.077%
1.851%
1.849%
2.206%
2.954%
7.542%
2.667%
3.823%
Sector positioning
Debt ratio
55.162024
2022
2023
2024
Q1: 4.09
Med: 38.32
Q3: 128.11
Average+6 pts over 3 years
In 2024, the debt ratio of SOCIETE K 67 (55.16) 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
39.94%2024
2022
2023
2024
Q1: 10.8%
Med: 27.26%
Q3: 53.13%
Good
In 2024, the financial autonomy of SOCIETE K 67 (39.9%) 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
2.72 years2024
2022
2023
2024
Q1: -0.37 years
Med: 0.21 years
Q3: 3.53 years
Average+17 pts over 3 years
In 2024, the repayment capacity of SOCIETE K 67 (2.72) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 245.03. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 10.7x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2024)
?
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
245.028
Interest coverage (2024)
?
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
10.746
Liquidity indicators evolution SOCIETE K 67
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
147.873
181.22
217.186
165.286
198.771
232.084
277.457
229.034
245.028
Interest coverage
-0.293
3.743
3.486
4.867
4.838
2.136
0.772
10.554
10.746
Sector positioning
Liquidity ratio
245.032024
2022
2023
2024
Q1: 132.95
Med: 200.57
Q3: 385.86
Good
In 2024, the liquidity ratio of SOCIETE K 67 (245.03) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
10.75x2024
2022
2023
2024
Q1: 0.0x
Med: 2.15x
Q3: 25.07x
Good+19 pts over 3 years
In 2024, the interest coverage of SOCIETE K 67 (10.8x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 13 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 58 days. Excellent situation: suppliers finance 45 days of the operating cycle (retail model). Inventory turnover is 81 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 131 days of revenue, i.e. 16.0 M€ to permanently finance. Over 2016-2024, WCR increased by +259%, requiring additional financing.
Operating WCR (2024)
?
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
16 006 618 €
Customer credit (2024)
?
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
13 j
Supplier credit (2024)
?
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
58 j
Inventory turnover (2024)
?
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
81 j
WCR in days of revenue (2024)
?
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
131 j
WCR and payment terms evolution SOCIETE K 67
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
4 462 483 €
4 448 705 €
4 931 025 €
7 225 286 €
8 052 365 €
8 157 990 €
9 170 120 €
13 071 498 €
16 006 618 €
Inventory turnover (days)
55
49
56
78
84
63
65
114
81
Customer payment term (days)
10
12
11
18
7
6
14
8
13
Supplier payment term (days)
63
47
33
58
55
41
20
59
58
Positioning of SOCIETE K 67 in its sector
Comparison with sector Commerce de voitures et de véhicules automobiles légers
Valuation estimate
Based on 148 transactions of similar company sales
in 2024,
the value of SOCIETE K 67 is estimated at
4 716 692 €
(range 2 073 241€ - 9 010 086€).
With an EBITDA of 2 196 778€, the sector multiple of 1.6x is applied.
The price/revenue ratio is 0.16x
(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.
Estimated enterprise value2024
148 transactions
2073k€4716k€9010k€
4 716 692 €Range: 2 073 241€ - 9 010 086€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
2 196 778 €×1.6x
Estimation3 543 900 €
1 318 749€ - 5 276 470€
Revenue Multiple30%
43 881 399 €×0.16x
Estimation7 038 693 €
3 214 675€ - 12 419 815€
Net Income Multiple20%
1 596 771 €×2.6x
Estimation4 165 673 €
2 247 326€ - 13 229 535€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 148 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 voitures et de véhicules automobiles légers)
Compare SOCIETE K 67 with other companies in the same sector:
Yes, SOCIETE K 67 generated a net profit of 1.6 M€ in 2024.
Where is the headquarters of SOCIETE K 67 ?
The headquarters of SOCIETE K 67 is located in BISCHHEIM (67800), in the department Bas-Rhin.
Where to find the tax return of SOCIETE K 67 ?
The tax return of SOCIETE K 67 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 SOCIETE K 67 operate?
SOCIETE K 67 operates in the sector Commerce de voitures et de véhicules automobiles légers (NAF code 45.11Z). 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