Mitarbeiter: 01 (2023.0)Rechtsform: SCA (commandite par actions)Größe: PMEGründungsdatum: 2008-10-01 (17 Jahre)Status: AktivBranche: Travaux de plâtrerieStandort: ROUZIERS (15600), Cantal
SOCIETE LASSARAGNE : revenue, balance sheet and financial ratios
SOCIETE LASSARAGNE is a French company
founded 17 years ago,
specialized in the sector Travaux de plâtrerie.
Based in ROUZIERS (15600),
this company of category PME
shows in 2017 a revenue of 282 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2017, SOCIETE LASSARAGNE achieves revenue of 282 k€. Significant drop of -24% vs 2016. After deducting consumption (86 k€), gross margin stands at 195 k€, i.e. a rate of 69%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 5 k€, representing 1.8% of revenue. Positive scissor effect: EBITDA margin improves by +11.6 pts, sign of improved operational efficiency. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 5 k€, i.e. 1.8% of revenue. This profit can be retained or distributed to shareholders.
Umsatz (2017)
?
Umsatz
Definition
Gesamtbetrag der Verkäufe von Waren und Dienstleistungen des Unternehmens.
Formel
Warenverkäufe + Verkaufte Produktion
281 706 €
Bruttomarge (2017)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
195 368 €
EBITDA (2017)
?
EBITDA (Betriebsergebnis vor Abschreibungen)
Definition
Ressource générée par l'activité courante, avant amortissements et charges financières.
Formel
Wertschöpfung - Personalkosten - Steuern
Interpretation
Positiv = rentable Tätigkeit
5 089 €
EBIT (2017)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
2 447 €
Nettoergebnis (2017)
?
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 105%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 14%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 2.2 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 3.2% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
Verschuldungsgrad (2017)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
104.627%
Finanzielle Autonomie (2017)
?
Finanzielle Autonomie
Definition
Anteil des Eigenkapitals an der Gesamtfinanzierung.
Entwicklung der Solvenzkennzahlen SOCIETE LASSARAGNE
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2017
Verschuldungsgrad
52.049
104.627
Finanzielle Autonomie
6.317
13.56
Rückzahlungsfähigkeit
-0.468
2.181
Cashflow / Umsatz
-4.62%
3.249%
Positionnement sectoriel
Debt ratio
104.632017
2016
2017
Q1: 0.61
Méd: 11.35
Q3: 47.47
Average
In 2017, the debt ratio of SOCIETE LASSARAGNE (104.63) 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
13.56%2017
2016
2017
Q1: 4.91%
Méd: 26.61%
Q3: 48.44%
Average+8 pts über 2 Jahre
In 2017, the financial autonomy of SOCIETE LASSARAGNE (13.6%) 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
2.18 years2017
2016
2017
Q1: 0.0 years
Méd: 0.02 years
Q3: 0.77 years
Average+50 pts über 2 Jahre
In 2017, the repayment capacity of SOCIETE LASSARAGNE (2.18) 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 103.41. 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 14.9x. Operating income very largely covers interest expenses: high safety margin.
Liquiditätsquote (2017)
?
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
103.407
Zinsdeckung (2017)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Entwicklung der Liquiditätskennzahlen SOCIETE LASSARAGNE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2016
2017
Liquiditätsquote
90.156
103.407
Zinsdeckung
-1.432
14.875
Positionnement sectoriel
Liquidity ratio
103.412017
2016
2017
Q1: 128.9
Méd: 177.26
Q3: 254.59
Watch
In 2017, the liquidity ratio of SOCIETE LASSARAGNE (103.41) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
14.88x2017
2016
2017
Q1: 0.0x
Méd: 0.21x
Q3: 2.66x
Excellent+50 pts über 2 Jahre
In 2017, the interest coverage of SOCIETE LASSARAGNE (14.9x) 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: 124 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 48 days. The gap of 76 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Inventory turnover is 4 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 5 days of revenue, i.e. 4 k€ to permanently finance.
Operatives Working Capital (2017)
?
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
48 j
Lagerumschlag (2017)
?
Lagerumschlag (Tage)
Definition
Durchschnittliche Lagerdauer für Waren oder Materialien.
Formel
(Vorräte / Einkaufskosten) x 360
Interpretation
Je niedriger das Verhältnis, desto schneller der Umschlag
4 j
Working Capital in Umsatztagen (2017)
?
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
5 j
Entwicklung des Working Capital und der Zahlungsfristen SOCIETE LASSARAGNE
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2017
BFR d'exploitation
-13 347 €
3 992 €
Lagerumschlag (Tage)
3
4
Crédit clients (jours)
70
124
Crédit fournisseurs (jours)
28
48
Positionnement de SOCIETE LASSARAGNE dans son secteur
Vergleich mit der Branche Travaux de plâtrerie
Bewertungsschätzung
Indicative estimate only : the number of comparable transactions in this sector is limited (49 transactions).
This range of 16 653€ to 44 385€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2017
Indicative
16k€25k€44k€
25 987 €Range: 16 653€ - 44 385€
NAF 4 année 2017
Aggregated at NAF sub-class level
Bewertungsentwicklung
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 49 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 (Travaux de plâtrerie)
Compare SOCIETE LASSARAGNE with other companies in the same sector:
Frequently asked questions about SOCIETE LASSARAGNE
What is the revenue of SOCIETE LASSARAGNE ?
The revenue of SOCIETE LASSARAGNE in 2017 is 282 k€.
Is SOCIETE LASSARAGNE profitable?
Yes, SOCIETE LASSARAGNE generated a net profit of 5 k€ in 2017.
Where is the headquarters of SOCIETE LASSARAGNE ?
The headquarters of SOCIETE LASSARAGNE is located in ROUZIERS (15600), in the department Cantal.
Where to find the tax return of SOCIETE LASSARAGNE ?
The tax return of SOCIETE LASSARAGNE 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 LASSARAGNE operate?
SOCIETE LASSARAGNE operates in the sector Travaux de plâtrerie (NAF code 43.31Z). 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