Employees: 21 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2014-10-08 (11 years)Status: ActiveBusiness sector: Commerce et réparation de motocyclesLocation: LA CIOTAT (13600), Bouches-du-Rhone
SPEED FRANCE : revenue, balance sheet and financial ratios
SPEED FRANCE is a French company
founded 11 years ago,
specialized in the sector Commerce et réparation de motocycles.
Based in LA CIOTAT (13600),
this company of category PME
shows in 2024 a revenue of 14.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SPEED FRANCE (SIREN 809065600)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
14 870 757 €
20 833 426 €
18 502 257 €
16 053 688 €
11 434 694 €
8 698 820 €
N/C
N/C
1 538 810 €
928 618 €
Net income
18 306 €
237 762 €
209 371 €
428 828 €
438 693 €
59 787 €
13 058 €
114 488 €
126 410 €
114 360 €
EBITDA
183 582 €
1 279 995 €
1 720 464 €
1 770 938 €
1 498 480 €
737 150 €
N/C
N/C
322 984 €
191 938 €
Net margin
0.1%
1.1%
1.1%
2.7%
3.8%
0.7%
N/C
N/C
8.2%
12.3%
Revenue and income statement
In 2024, SPEED FRANCE achieves revenue of 14.9 M€. Over the period 2015-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +36.1%. Significant drop of -29% vs 2023. After deducting consumption (9.9 M€), gross margin stands at 5.0 M€, i.e. a rate of 33%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 184 k€, representing 1.2% of revenue. Warning negative scissor effect: despite revenue change (-29%), EBITDA varies by -86%, reducing margin by 4.9 pts. This reflects costs rising faster than revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 18 k€, i.e. 0.1% 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
14 870 757 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
4 973 174 €
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
183 582 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-330 182 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
18 306 €
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
1.2%
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 203%. 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 23%. The balance between equity and debt is satisfactory.
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
202.837%
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
22.834%
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
-0.252%
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
-95.511
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
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.0
13.077
53.609
618.005
970.361
601.333
324.538
313.114
173.895
202.837
Financial autonomy
6.852
19.018
20.924
10.383
7.021
10.926
17.241
17.964
21.486
22.834
Repayment capacity
0.0
0.172
None
None
21.76
9.264
7.393
8.046
7.268
-95.511
Cash flow / Revenue
15.877%
12.41%
None%
None%
2.241%
4.957%
3.562%
3.182%
2.009%
-0.252%
Sector positioning
Debt ratio
202.842024
2022
2023
2024
Q1: 7.73
Med: 34.51
Q3: 99.55
Watch
In 2024, the debt ratio of SPEED FRANCE (202.84) 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
22.83%2024
2022
2023
2024
Q1: 18.65%
Med: 38.73%
Q3: 59.85%
Average+5 pts over 3 years
In 2024, the financial autonomy of SPEED FRANCE (22.8%) 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
-95.51 years2024
2022
2023
2024
Q1: -0.34 years
Med: 0.46 years
Q3: 3.26 years
Excellent-54 pts over 3 years
In 2024, the repayment capacity of SPEED FRANCE (-95.51) 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 282.33. 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 39.4x. 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
282.326
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
39.411
Liquidity indicators evolution SPEED FRANCE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
76.863
82.683
85.337
289.301
335.919
370.37
323.209
375.667
227.447
282.326
Interest coverage
0.0
0.0
None
None
9.08
2.974
2.269
2.602
2.907
39.411
Sector positioning
Liquidity ratio
282.332024
2022
2023
2024
Q1: 160.09
Med: 227.3
Q3: 352.06
Good-14 pts over 3 years
In 2024, the liquidity ratio of SPEED FRANCE (282.33) 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
39.41x2024
2022
2023
2024
Q1: -0.63x
Med: 1.46x
Q3: 12.42x
Excellent+22 pts over 3 years
In 2024, the interest coverage of SPEED FRANCE (39.4x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 60 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 42 days. The company must finance 18 days of gap between collections and payments. Inventory turnover is 81 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 133 days of revenue, i.e. 5.5 M€ to permanently finance. Over 2015-2024, WCR increased by +455%, 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
5 490 581 €
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
60 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
42 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
133 j
WCR and payment terms evolution SPEED FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
989 953 €
414 463 €
0 €
0 €
2 255 082 €
2 208 611 €
2 736 351 €
4 966 931 €
5 611 275 €
5 490 581 €
Inventory turnover (days)
148
91
0
0
75
67
59
83
75
81
Customer payment term (days)
2
1
0
0
18
15
10
17
26
60
Supplier payment term (days)
540
326
0
0
57
50
40
32
48
42
Positioning of SPEED FRANCE in its sector
Comparison with sector Commerce et réparation de motocycles
Valuation estimate
Based on 137 transactions of similar company sales
(all years),
the value of SPEED FRANCE is estimated at
1 038 799 €
(range 568 756€ - 1 834 526€).
With an EBITDA of 183 582€, the sector multiple of 2.9x is applied.
The price/revenue ratio is 0.17x
(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
137 transactions
568k€1038k€1834k€
1 038 799 €Range: 568 756€ - 1 834 526€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
183 582 €×2.9x
Estimation539 416 €
252 424€ - 1 234 746€
Revenue Multiple30%
14 870 757 €×0.17x
Estimation2 532 227 €
1 456 402€ - 3 975 052€
Net Income Multiple20%
18 306 €×2.6x
Estimation47 117 €
28 120€ - 123 190€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 137 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 et réparation de motocycles)
Compare SPEED FRANCE with other companies in the same sector:
Yes, SPEED FRANCE generated a net profit of 18 k€ in 2024.
Where is the headquarters of SPEED FRANCE ?
The headquarters of SPEED FRANCE is located in LA CIOTAT (13600), in the department Bouches-du-Rhone.
Where to find the tax return of SPEED FRANCE ?
The tax return of SPEED FRANCE 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 SPEED FRANCE operate?
SPEED FRANCE operates in the sector Commerce et réparation de motocycles (NAF code 45.40Z). 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