Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2019-01-07 (7 years)Status: ActiveBusiness sector: Services administratifs combinés de bureauLocation: PIRE-CHANCE (35150), Ille-et-Vilaine
AG-LACK INVEST : revenue, balance sheet and financial ratios
AG-LACK INVEST is a French company
founded 7 years ago,
specialized in the sector Services administratifs combinés de bureau.
Based in PIRE-CHANCE (35150),
this company of category PME
shows in 2023 a revenue of 102 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - AG-LACK INVEST (SIREN 845182849)
Indicator
2024
2023
2022
2021
2020
2019
Revenue
N/C
102 000 €
90 000 €
90 000 €
36 000 €
36 000 €
Net income
94 639 €
103 040 €
95 570 €
102 996 €
19 967 €
16 267 €
EBITDA
N/C
5 548 €
1 338 €
10 528 €
30 821 €
23 748 €
Net margin
N/C
101.0%
106.2%
114.4%
55.5%
45.2%
Revenue and income statement
In 2024, AG-LACK INVEST generates positive net income of 95 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2019-2024: 16 k€ -> 95 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
94 639 €
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 9%. 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 87%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
8.975%
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
86.706%
Solvency indicators evolution AG-LACK INVEST
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2021
2022
2023
2024
Debt ratio
316.807
175.344
60.153
31.644
17.998
8.975
Financial autonomy
16.148
24.554
44.724
74.366
82.886
86.706
Repayment capacity
7.072
4.87
0.996
0.871
0.65
None
Cash flow / Revenue
56.35%
70.767%
119.968%
111.717%
101.816%
None%
Sector positioning
Debt ratio
8.972024
2022
2023
2024
Q1: 0.0
Med: 11.23
Q3: 90.41
Good-8 pts over 3 years
In 2024, the debt ratio of AG-LACK INVEST (8.97) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
86.71%2024
2022
2023
2024
Q1: 5.18%
Med: 39.1%
Q3: 79.71%
Excellent
In 2024, the financial autonomy of AG-LACK INVEST (86.7%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
0.65 years2023
2022
2023
Q1: 0.0 years
Med: 0.01 years
Q3: 2.98 years
Average
In 2023, the repayment capacity of AG-LACK INVEST (0.65) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 310.33. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
310.331
Liquidity indicators evolution AG-LACK INVEST
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2019
2020
2021
2022
2023
2024
Liquidity ratio
64.834
71.949
149.092
1810.691
2119.551
310.331
Interest coverage
2.493
6.022
11.455
65.62
12.239
None
Sector positioning
Liquidity ratio
310.332024
2022
2023
2024
Q1: 104.39
Med: 336.39
Q3: 1728.48
Average-28 pts over 3 years
In 2024, the liquidity ratio of AG-LACK INVEST (310.33) 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
12.24x2023
2022
2023
Q1: -20.16x
Med: 0.0x
Q3: 0.09x
Excellent
In 2023, the interest coverage of AG-LACK INVEST (12.2x) 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.
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
0 €
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
0 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
0 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
0 j
WCR and payment terms evolution AG-LACK INVEST
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2021
2022
2023
2024
Operating WCR
-46 828 €
-81 834 €
-108 509 €
-18 470 €
90 736 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
Customer payment term (days)
336
150
44
24
69
0
Supplier payment term (days)
213
159
235
210
165
0
Positioning of AG-LACK INVEST in its sector
Comparison with sector Services administratifs combinés de bureau
Valuation estimate
Based on 173 transactions of similar company sales
(all years),
the value of AG-LACK INVEST is estimated at
333 529 €
(range 116 975€ - 902 074€).
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
173 transactions
116k€333k€902k€
333 529 €Range: 116 975€ - 902 074€
NAF 5 all-time
Valuation method used
Net Income Multiple
94 639 €
×
3.5x
=333 530 €
Range: 116 975€ - 902 075€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 173 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 (Services administratifs combinés de bureau)
Compare AG-LACK INVEST with other companies in the same sector:
Yes, AG-LACK INVEST generated a net profit of 95 k€ in 2024.
Where is the headquarters of AG-LACK INVEST ?
The headquarters of AG-LACK INVEST is located in PIRE-CHANCE (35150), in the department Ille-et-Vilaine.
Where to find the tax return of AG-LACK INVEST ?
The tax return of AG-LACK INVEST 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 AG-LACK INVEST operate?
AG-LACK INVEST operates in the sector Services administratifs combinés de bureau (NAF code 82.11Z). 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