Mitarbeiter: NN (None)Rechtsform: Société coopérativeGröße: NoneGründungsdatum: 2020-04-06 (6 Jahre)Status: AktivBranche: Location de logementsStandort: SAINT-LEU (97424), La Reunion
LEU PITON CALVAIRE : revenue, balance sheet and financial ratios
LEU PITON CALVAIRE is a French company
founded 6 years ago,
specialized in the sector Location de logements.
Based in SAINT-LEU (97424),
this company of category PME
shows in 2023 a revenue of 90 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Historique financier - LEU PITON CALVAIRE (SIREN 889116190)
Kennzahl
2023
2022
2021
2020
Umsatz
90 062 €
40 577 €
22 536 €
N/C
Nettoergebnis
-8 375 €
-38 169 €
-9 461 €
-542 €
EBITDA
36 947 €
-3 613 €
657 €
-543 €
Nettomarge
-9.3%
-94.1%
-42.0%
N/C
Umsatz und Gewinn- und Verlustrechnung
In 2023, LEU PITON CALVAIRE achieves revenue of 90 k€. Over the period 2021-2023, the company shows strong growth with a CAGR (compound annual growth rate) of +99.9%. Vs 2022, growth of +122% (41 k€ -> 90 k€). After deducting consumption (0 €), gross margin stands at 90 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 37 k€, representing 41.0% of revenue. Positive scissor effect: EBITDA margin improves by +49.9 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Net income is negative at -8 k€ (-9.3% of revenue), which will impact equity.
Umsatz (2023)
?
Umsatz
Definition
Gesamtbetrag der Verkäufe von Waren und Dienstleistungen des Unternehmens.
Formel
Warenverkäufe + Verkaufte Produktion
90 062 €
Bruttomarge (2023)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
90 062 €
EBITDA (2023)
?
EBITDA (Betriebsergebnis vor Abschreibungen)
Definition
Ressource générée par l'activité courante, avant amortissements et charges financières.
Formel
Wertschöpfung - Personalkosten - Steuern
Interpretation
Positiv = rentable Tätigkeit
36 947 €
EBIT (2023)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
5 964 €
Nettoergebnis (2023)
?
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 -1410%. 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 -8%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 34.4 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 25.3% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
Verschuldungsgrad (2023)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
-1410.425%
Finanzielle Autonomie (2023)
?
Finanzielle Autonomie
Definition
Anteil des Eigenkapitals an der Gesamtfinanzierung.
Entwicklung der Solvenzkennzahlen LEU PITON CALVAIRE
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2020
2021
2022
2023
Verschuldungsgrad
0.0
-5597.901
-1426.687
-1410.425
Finanzielle Autonomie
45.8
-1.814
-6.312
-7.528
Rückzahlungsfähigkeit
0.0
-262.109
-46.431
34.364
Cashflow / Umsatz
None%
-8.533%
-35.722%
25.315%
Positionnement sectoriel
Debt ratio
-1410.422023
2021
2022
2023
Q1: -264.19
Méd: 0.0
Q3: 70.46
Excellent
In 2023, the debt ratio of LEU PITON CALVAIRE (-1410.42) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
-7.53%2023
2021
2022
2023
Q1: 0.0%
Méd: 12.19%
Q3: 70.65%
Average
In 2023, the financial autonomy of LEU PITON CALVAIRE (-7.5%) 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
34.36 years2023
2021
2022
2023
Q1: 0.0 years
Méd: 0.2 years
Q3: 15.24 years
Average+50 pts über 3 Jahre
In 2023, the repayment capacity of LEU PITON CALVAIRE (34.36) 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 30.96. 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 35.3x. Operating income very largely covers interest expenses: high safety margin.
Liquiditätsquote (2023)
?
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
30.959
Zinsdeckung (2023)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Entwicklung der Liquiditätskennzahlen LEU PITON CALVAIRE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2020
2021
2022
2023
Liquiditätsquote
184.162
204.464
2.023
30.959
Zinsdeckung
0.0
394.673
-227.124
35.348
Positionnement sectoriel
Liquidity ratio
30.962023
2021
2022
2023
Q1: 17.49
Méd: 200.68
Q3: 1005.16
Average-26 pts über 3 Jahre
In 2023, the liquidity ratio of LEU PITON CALVAIRE (30.96) 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
35.35x2023
2021
2022
2023
Q1: 0.0x
Méd: 0.0x
Q3: 18.07x
Excellent
In 2023, the interest coverage of LEU PITON CALVAIRE (35.4x) 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.
Umlaufvermögensbedarf und Zahlungsfristen
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 9 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 41 days. Excellent situation: suppliers finance 32 days of the operating cycle (retail model). WCR is negative (-1 days): operations structurally generate cash.
Operatives Working Capital (2023)
?
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
41 j
Lagerumschlag (2023)
?
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 (2023)
?
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
-1 j
Entwicklung des Working Capital und der Zahlungsfristen LEU PITON CALVAIRE
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2020
2021
2022
2023
BFR d'exploitation
0 €
-101 €
-116 813 €
-252 €
Lagerumschlag (Tage)
0
0
0
0
Crédit clients (jours)
0
6
9
9
Crédit fournisseurs (jours)
0
12
25
41
Positionnement de LEU PITON CALVAIRE dans son secteur
Vergleich mit der Branche Location de logements
Bewertungsschätzung
Based on 215 transactions of similar company sales
in 2023,
the value of LEU PITON CALVAIRE is estimated at
136 250 €
(range 38 045€ - 230 673€).
With an EBITDA of 36 947€, the sector multiple of 5.2x is applied.
The price/revenue ratio is 0.51x
(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 value2023
215 transactions
38k€136k€230k€
136 250 €Range: 38 045€ - 230 673€
NAF 5 année 2023
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
36 947 €×5.2x
Estimation190 408 €
48 309€ - 305 954€
Revenue Multiple30%
90 062 €×0.51x
Estimation45 987 €
20 940€ - 105 205€
Bewertungsentwicklung
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 215 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 (Location de logements)
Compare LEU PITON CALVAIRE with other companies in the same sector:
Frequently asked questions about LEU PITON CALVAIRE
What is the revenue of LEU PITON CALVAIRE ?
The revenue of LEU PITON CALVAIRE in 2023 is 90 k€.
Is LEU PITON CALVAIRE profitable?
LEU PITON CALVAIRE recorded a net loss in 2023.
Where is the headquarters of LEU PITON CALVAIRE ?
The headquarters of LEU PITON CALVAIRE is located in SAINT-LEU (97424), in the department La Reunion.
Where to find the tax return of LEU PITON CALVAIRE ?
The tax return of LEU PITON CALVAIRE 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 LEU PITON CALVAIRE operate?
LEU PITON CALVAIRE operates in the sector Location de logements (NAF code 68.20A). 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