LG IMMOBILIER : revenue, balance sheet and financial ratios
LG IMMOBILIER is a French company
founded 16 years ago,
specialized in the sector Agences immobilières.
Based in MAURECOURT (78780),
this company of category PME
shows in 2020 a revenue of 952 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Historique financier - LG IMMOBILIER (SIREN 520874876)
Kennzahl
2020
2019
2018
2017
2016
Umsatz
951 515 €
1 132 831 €
1 083 995 €
1 093 929 €
1 194 787 €
Nettoergebnis
-12 352 €
51 668 €
43 272 €
34 071 €
45 326 €
EBITDA
-5 062 €
99 414 €
92 269 €
77 941 €
108 585 €
Nettomarge
-1.3%
4.6%
4.0%
3.1%
3.8%
Umsatz und Gewinn- und Verlustrechnung
In 2020, LG IMMOBILIER achieves revenue of 952 k€. Revenue is declining over the period 2016-2020 (CAGR: -5.5%). Significant drop of -16% vs 2019. After deducting consumption (509 €), gross margin stands at 951 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 -5 k€, representing -0.5% of revenue. Warning negative scissor effect: despite revenue change (-16%), EBITDA varies by -105%, reducing margin by 9.3 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -12 k€ (-1.3% of revenue), which will impact equity.
Umsatz (2020)
?
Umsatz
Definition
Gesamtbetrag der Verkäufe von Waren und Dienstleistungen des Unternehmens.
Formel
Warenverkäufe + Verkaufte Produktion
951 515 €
Bruttomarge (2020)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
951 006 €
EBITDA (2020)
?
EBITDA (Betriebsergebnis vor Abschreibungen)
Definition
Ressource générée par l'activité courante, avant amortissements et charges financières.
Formel
Wertschöpfung - Personalkosten - Steuern
Interpretation
Positiv = rentable Tätigkeit
-5 062 €
EBIT (2020)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
-11 807 €
Nettoergebnis (2020)
?
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 99%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 36%. The balance between equity and debt is satisfactory.
Verschuldungsgrad (2020)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
99.273%
Finanzielle Autonomie (2020)
?
Finanzielle Autonomie
Definition
Anteil des Eigenkapitals an der Gesamtfinanzierung.
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2017
2018
2019
2020
Verschuldungsgrad
48.373
33.56
30.013
28.335
99.273
Finanzielle Autonomie
32.476
35.101
44.695
51.62
35.953
Rückzahlungsfähigkeit
1.473
2.328
1.657
1.733
-7.161
Cashflow / Umsatz
4.326%
2.506%
3.907%
4.122%
-3.985%
Positionnement sectoriel
Debt ratio
99.272020
2018
2019
2020
Q1: 0.02
Méd: 18.55
Q3: 94.01
Average+16 pts über 3 Jahre
In 2020, the debt ratio of LG IMMOBILIER (99.27) 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
35.95%2020
2018
2019
2020
Q1: 7.66%
Méd: 31.23%
Q3: 59.46%
Good-7 pts über 3 Jahre
In 2020, the financial autonomy of LG IMMOBILIER (36.0%) 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
-7.16 years2020
2018
2019
2020
Q1: 0.0 years
Méd: 0.03 years
Q3: 2.04 years
Excellent-50 pts über 3 Jahre
In 2020, the repayment capacity of LG IMMOBILIER (-7.16) 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.
Liquiditätskennzahlen
The liquidity ratio (= Current assets / Current liabilities) stands at 197.51. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquiditätsquote (2020)
?
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
197.507
Zinsdeckung (2020)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Entwicklung der Liquiditätskennzahlen LG IMMOBILIER
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2016
2017
2018
2019
2020
Liquiditätsquote
78.299
90.242
96.145
104.55
197.507
Zinsdeckung
2.969
2.494
1.467
1.606
-13.256
Positionnement sectoriel
Liquidity ratio
197.512020
2018
2019
2020
Q1: 117.79
Méd: 199.58
Q3: 409.72
Average+24 pts über 3 Jahre
In 2020, the liquidity ratio of LG IMMOBILIER (197.51) 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
-13.26x2020
2018
2019
2020
Q1: 0.0x
Méd: 0.0x
Q3: 1.04x
Average-50 pts über 3 Jahre
In 2020, the interest coverage of LG IMMOBILIER (-13.3x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
Umlaufvermögensbedarf und Zahlungsfristen
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 38 days. Excellent situation: suppliers finance 38 days of the operating cycle (retail model). WCR is negative (-32 days): operations structurally generate cash. Over 2016-2020, WCR increased by +47%, requiring additional financing.
Operatives Working Capital (2020)
?
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
38 j
Lagerumschlag (2020)
?
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 (2020)
?
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
-32 j
Entwicklung des Working Capital und der Zahlungsfristen LG IMMOBILIER
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2017
2018
2019
2020
BFR d'exploitation
-158 668 €
-185 727 €
-108 280 €
-88 712 €
-84 371 €
Lagerumschlag (Tage)
0
0
0
0
0
Crédit clients (jours)
0
0
0
0
0
Crédit fournisseurs (jours)
18
13
21
22
38
Positionnement de LG IMMOBILIER dans son secteur
Vergleich mit der Branche Agences immobilières
Bewertungsschätzung
Based on 99 transactions of similar company sales
in 2020,
the value of LG IMMOBILIER is estimated at
257 061 €
(range 151 411€ - 548 428€).
The price/revenue ratio is 0.27x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2020
99 tx
151k€257k€548k€
257 061 €Range: 151 411€ - 548 428€
NAF 5 année 2020
Valuation method used
Revenue Multiple
951 515 €
×
0.27x
=257 062 €
Range: 151 411€ - 548 428€
Only this financial indicator is available for this company.
Bewertungsentwicklung
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 99 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 (Agences immobilières)
Compare LG IMMOBILIER with other companies in the same sector:
The headquarters of LG IMMOBILIER is located in MAURECOURT (78780), in the department Yvelines.
Where to find the tax return of LG IMMOBILIER ?
The tax return of LG IMMOBILIER 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 LG IMMOBILIER operate?
LG IMMOBILIER operates in the sector Agences immobilières (NAF code 68.31Z). 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