Mitarbeiter: NN (None)Rechtsform: SCA (commandite par actions)Größe: PMEGründungsdatum: 1985-11-04 (40 Jahre)Status: AktivBranche: Activités des sièges sociauxStandort: MOUGUERRE (64990), Pyrenees-Atlantiques
LASRY HOLDING : revenue, balance sheet and financial ratios
LASRY HOLDING is a French company
founded 40 years ago,
specialized in the sector Activités des sièges sociaux.
Based in MOUGUERRE (64990),
this company of category PME
shows in 2024 a revenue of 11 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2024, LASRY HOLDING achieves revenue of 11 k€. Revenue is declining over the period 2016-2024 (CAGR: -44.1%). Significant drop of -74% vs 2021. After deducting consumption (0 €), gross margin stands at 11 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 -31 k€, representing -283.3% of revenue. Warning negative scissor effect: despite revenue change (-74%), EBITDA varies by +69%, reducing margin by 47.7 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 27 k€, i.e. 242.5% of revenue. This profit can be retained or distributed to shareholders.
Umsatz (2024)
?
Umsatz
Definition
Gesamtbetrag der Verkäufe von Waren und Dienstleistungen des Unternehmens.
Formel
Warenverkäufe + Verkaufte Produktion
10 957 €
Bruttomarge (2024)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
10 957 €
EBITDA (2024)
?
EBITDA (Betriebsergebnis vor Abschreibungen)
Definition
Ressource générée par l'activité courante, avant amortissements et charges financières.
Formel
Wertschöpfung - Personalkosten - Steuern
Interpretation
Positiv = rentable Tätigkeit
-31 044 €
EBIT (2024)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
-31 659 €
Nettoergebnis (2024)
?
Nettoergebnis
Definition
Bénéfice ou perte après toutes les charges, y compris impôts et éléments exceptionnels.
Le compte de résultat détaillé n'est pas disponible pour cette entreprise (liasse simplifiée ou données confidentielles).
Évolution graphique
Anzeigen :
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Aktiva
Chargement des données...
Poste
Brutto
Abschr.
Netto
%
Entwicklung
Données de bilan actif non disponibles pour cette entreprise
Passiva
Chargement des données...
Poste
Jahr
%
Entwicklung
Données de bilan passif non disponibles pour cette entreprise
Solvenz- und Verschuldungskennzahlen
The debt ratio (= Financial debt / Equity x 100) stands at 59%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 61%. 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 13.9 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 248.1% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
Verschuldungsgrad (2024)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
59.157%
Finanzielle Autonomie (2024)
?
Finanzielle Autonomie
Definition
Anteil des Eigenkapitals an der Gesamtfinanzierung.
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2018
2019
2020
2021
2024
Verschuldungsgrad
-594.289
-395.593
-356.898
-336.456
37.393
59.157
Finanzielle Autonomie
-18.856
-31.297
-35.968
-37.056
48.703
61.158
Rückzahlungsfähigkeit
1.883
3.335
-111.569
-78.472
0.105
13.873
Cashflow / Umsatz
334.644%
306.82%
-50.072%
-267.357%
4701.775%
248.106%
Positionnement sectoriel
Debt ratio
59.162024
2020
2021
2024
Q1: 0.06
Méd: 14.61
Q3: 89.57
Average+40 pts über 3 Jahre
In 2024, the debt ratio of LASRY HOLDING (59.16) 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
61.16%2024
2020
2021
2024
Q1: 11.57%
Méd: 51.97%
Q3: 85.24%
Good+32 pts über 3 Jahre
In 2024, the financial autonomy of LASRY HOLDING (61.2%) 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
13.87 years2024
2020
2021
2024
Q1: 0.0 years
Méd: 0.2 years
Q3: 3.73 years
Average+50 pts über 3 Jahre
In 2024, the repayment capacity of LASRY HOLDING (13.87) 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.
Liquiditätskennzahlen
The liquidity ratio (= Current assets / Current liabilities) stands at 141.53. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquiditätsquote (2024)
?
Liquiditätsquote
Definition
Fähigkeit, kurzfristige Schulden mit dem Umlaufvermögen zu decken.
Formel
Umlaufvermögen / Kurzfristige Verbindlichkeiten
Interpretation
> 1.5 : Sehr gut 1-1.5 : Angemessen < 1 : Risque de liquidité
141.532
Zinsdeckung (2024)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Entwicklung der Liquiditätskennzahlen LASRY HOLDING
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2016
2018
2019
2020
2021
2024
Liquiditätsquote
213.758
543.6
505.329
318.659
39.161
141.532
Zinsdeckung
166185.955
25.916
-28.071
-371.736
-539.476
0.0
Positionnement sectoriel
Liquidity ratio
141.532024
2020
2021
2024
Q1: 116.63
Méd: 458.65
Q3: 2184.57
Average-23 pts über 3 Jahre
In 2024, the liquidity ratio of LASRY HOLDING (141.53) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
0.0x2024
2020
2021
2024
Q1: -45.56x
Méd: 0.0x
Q3: 2.85x
Good+25 pts über 3 Jahre
In 2024, the interest coverage of LASRY HOLDING (0.0x) 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.
Umlaufvermögensbedarf und Zahlungsfristen
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 25 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 162 days. Excellent situation: suppliers finance 137 days of the operating cycle (retail model). Overall, WCR represents 605 days of revenue, i.e. 18 k€ to permanently finance. Notable WCR improvement over the period (-81%), freeing up cash.
Operatives Working Capital (2024)
?
Operatives Working Capital
Definition
Besoin de financement généré par le cycle d'exploitation (stocks + créances - dettes fournisseurs).
(Lieferantenverbindlichkeiten / Einkäufe inkl. MwSt.) x 360
Interpretation
Je länger die Frist, desto besser für die Liquidität
162 j
Lagerumschlag (2024)
?
Lagerumschlag (Tage)
Definition
Durchschnittliche Lagerdauer für Waren oder Materialien.
Formel
(Vorräte / Einkaufskosten) x 360
Interpretation
Je niedriger das Verhältnis, desto schneller der Umschlag
0 j
Working Capital in Umsatztagen (2024)
?
Working Capital in Umsatztagen
Definition
Drückt den Betriebskapitalbedarf in Umsatztagen aus.
Formel
(BFR exploitation / CA) x 360
Interpretation
Je weniger Tage, desto besser das Working Capital Management
605 j
Entwicklung des Working Capital und der Zahlungsfristen LASRY HOLDING
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2018
2019
2020
2021
2024
BFR d'exploitation
99 266 €
1 165 056 €
1 058 809 €
925 166 €
-217 367 €
18 405 €
Lagerumschlag (Tage)
0
0
0
0
0
0
Crédit clients (jours)
2
41
387
1957
492
25
Crédit fournisseurs (jours)
79
278
488
921
106
162
Positionnement de LASRY HOLDING dans son secteur
Vergleich mit der Branche Activités des sièges sociaux
Bewertungsschätzung
Based on 103 transactions of similar company sales
in 2024,
the value of LASRY HOLDING is estimated at
103 536 €
(range 35 881€ - 277 120€).
The price/revenue ratio is 0.38x
(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
103 transactions
35k€103k€277k€
103 536 €Range: 35 881€ - 277 120€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
10 957 €×0.38x
Estimation4 138 €
1 972€ - 8 356€
Net Income Multiple20%
26 571 €×9.5x
Estimation252 635 €
86 746€ - 680 267€
Bewertungsentwicklung
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 103 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 (Activités des sièges sociaux)
Compare LASRY HOLDING with other companies in the same sector:
Yes, LASRY HOLDING generated a net profit of 27 k€ in 2024.
Where is the headquarters of LASRY HOLDING ?
The headquarters of LASRY HOLDING is located in MOUGUERRE (64990), in the department Pyrenees-Atlantiques.
Where to find the tax return of LASRY HOLDING ?
The tax return of LASRY HOLDING 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 LASRY HOLDING operate?
LASRY HOLDING operates in the sector Activités des sièges sociaux (NAF code 70.10Z). See the 'Sector positioning' section above to compare the company with its competitors.
Item evolution
Drehen Sie Ihr Telefon ins Querformat, um das Diagramm anzuzeigen