Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1985-04-26 (41 years)Status: ActiveBusiness sector: Transports de voyageurs par taxisLocation: COLOMBES (92700), Hauts-de-Seine
SOCIETE LANGE-AUTO : revenue, balance sheet and financial ratios
SOCIETE LANGE-AUTO is a French company
founded 41 years ago,
specialized in the sector Transports de voyageurs par taxis.
Based in COLOMBES (92700),
this company of category PME
shows in 2022 a revenue of 308 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SOCIETE LANGE-AUTO (SIREN 316292382)
Indicator
2022
2021
2020
2019
2018
2017
2016
Revenue
307 545 €
214 213 €
224 725 €
473 992 €
527 279 €
511 917 €
514 553 €
Net income
28 672 €
34 091 €
2 566 €
39 422 €
22 312 €
42 903 €
31 206 €
EBITDA
32 822 €
25 572 €
-59 812 €
55 884 €
52 944 €
79 541 €
70 414 €
Net margin
9.3%
15.9%
1.1%
8.3%
4.2%
8.4%
6.1%
Revenue and income statement
In 2022, SOCIETE LANGE-AUTO achieves revenue of 308 k€. Revenue is declining over the period 2016-2022 (CAGR: -8.2%). Vs 2021, growth of +44% (214 k€ -> 308 k€). After deducting consumption (1 k€), gross margin stands at 306 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 33 k€, representing 10.7% of revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 29 k€, i.e. 9.3% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
307 545 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
306 214 €
EBITDA (2022)
?
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
32 822 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
23 966 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
28 672 €
EBITDA margin (2022)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
10.7%
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 1%. This very low level reflects a solid financial structure, offering significant room for future investments or acquisitions. Financial autonomy (= Equity / Total assets x 100) reaches 96%. 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 0.5 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 11.9% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
0.968%
Financial autonomy (2022)
?
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
95.596%
Cash flow / Revenue (2022)
?
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
11.933%
Repayment capacity (2022)
?
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
0.531
Asset age ratio (2022)
?
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
Debt ratio
28.11
18.019
9.756
3.056
0.985
0.669
0.968
Financial autonomy
62.191
68.364
76.131
79.971
95.125
96.193
95.596
Repayment capacity
1.388
0.906
0.81
0.231
-1.43
0.391
0.531
Cash flow / Revenue
12.89%
14.191%
8.864%
12.147%
-5.595%
13.371%
11.933%
Sector positioning
Debt ratio
0.972022
2020
2021
2022
Q1: 0.0
Med: 18.54
Q3: 118.31
Good
In 2022, the debt ratio of SOCIETE LANGE-AUTO (0.97) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
95.6%2022
2020
2021
2022
Q1: 0.69%
Med: 30.07%
Q3: 62.37%
Excellent
In 2022, the financial autonomy of SOCIETE LANGE-AUTO (95.6%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
0.53 years2022
2020
2021
2022
Q1: 0.0 years
Med: 0.0 years
Q3: 1.64 years
Average+33 pts over 3 years
In 2022, the repayment capacity of SOCIETE LANGE-AUTO (0.53) 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 650.99. 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 0.5x. Danger: operating income does not cover interest charges, unsustainable situation.
Liquidity ratio (2022)
?
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
650.991
Interest coverage (2022)
?
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
0.466
Liquidity indicators evolution SOCIETE LANGE-AUTO
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
Liquidity ratio
319.308
374.152
433.661
440.296
510.732
633.434
650.991
Interest coverage
4.892
3.573
3.738
1.351
-2.143
1.326
0.466
Sector positioning
Liquidity ratio
650.992022
2020
2021
2022
Q1: 60.48
Med: 166.96
Q3: 406.28
Excellent
In 2022, the liquidity ratio of SOCIETE LANGE-AUTO (650.99) 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
0.47x2022
2020
2021
2022
Q1: 0.0x
Med: 0.0x
Q3: 2.09x
Good+31 pts over 3 years
In 2022, the interest coverage of SOCIETE LANGE-AUTO (0.5x) 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: 26 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 95 days. Excellent situation: suppliers finance 69 days of the operating cycle (retail model). Overall, WCR represents 289 days of revenue, i.e. 247 k€ to permanently finance. Over 2016-2022, WCR increased by +32%, requiring additional financing.
Operating WCR (2022)
?
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
246 919 €
Customer credit (2022)
?
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
26 j
Supplier credit (2022)
?
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
95 j
Inventory turnover (2022)
?
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
0 j
WCR in days of revenue (2022)
?
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
289 j
WCR and payment terms evolution SOCIETE LANGE-AUTO
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
Operating WCR
187 436 €
212 891 €
177 862 €
208 514 €
253 975 €
253 821 €
246 919 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
3
0
0
9
23
33
26
Supplier payment term (days)
151
107
85
90
123
118
95
Positioning of SOCIETE LANGE-AUTO in its sector
Comparison with sector Transports de voyageurs par taxis
Valuation estimate
Based on 116 transactions of similar company sales
(all years),
the value of SOCIETE LANGE-AUTO is estimated at
154 763 €
(range 86 981€ - 293 741€).
With an EBITDA of 32 822€, the sector multiple of 4.6x is applied.
The price/revenue ratio is 0.61x
(in line with sector norms).
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 value2022
116 transactions
86k€154k€293k€
154 763 €Range: 86 981€ - 293 741€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
32 822 €×4.6x
Estimation152 565 €
86 680€ - 272 332€
Revenue Multiple30%
307 545 €×0.61x
Estimation187 170 €
109 006€ - 333 044€
Net Income Multiple20%
28 672 €×3.9x
Estimation111 651 €
54 696€ - 288 310€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 116 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 (Transports de voyageurs par taxis)
Compare SOCIETE LANGE-AUTO with other companies in the same sector:
Frequently asked questions about SOCIETE LANGE-AUTO
What is the revenue of SOCIETE LANGE-AUTO ?
The revenue of SOCIETE LANGE-AUTO in 2022 is 308 k€.
Is SOCIETE LANGE-AUTO profitable?
Yes, SOCIETE LANGE-AUTO generated a net profit of 29 k€ in 2022.
Where is the headquarters of SOCIETE LANGE-AUTO ?
The headquarters of SOCIETE LANGE-AUTO is located in COLOMBES (92700), in the department Hauts-de-Seine.
Where to find the tax return of SOCIETE LANGE-AUTO ?
The tax return of SOCIETE LANGE-AUTO 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 LANGE-AUTO operate?
SOCIETE LANGE-AUTO operates in the sector Transports de voyageurs par taxis (NAF code 49.32Z). 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