Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1994-12-01 (31 years)Status: ActiveBusiness sector: CharcuterieLocation: VILLEFRANCHE-DE-ROUERGUE (12200), Aveyron
CHARCUTERIE LAVERGNE : revenue, balance sheet and financial ratios
CHARCUTERIE LAVERGNE is a French company
founded 31 years ago,
specialized in the sector Charcuterie.
Based in VILLEFRANCHE-DE-ROUERGUE (12200),
this company of category PME
shows in 2017 a revenue of 308 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CHARCUTERIE LAVERGNE (SIREN 399500420)
Indicator
2020
2017
2016
Revenue
N/C
307 942 €
311 799 €
Net income
10 584 €
-1 069 €
5 749 €
EBITDA
N/C
1 115 €
9 966 €
Net margin
N/C
-0.3%
1.8%
Revenue and income statement
In 2020, CHARCUTERIE LAVERGNE generates positive net income of 11 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2020: 6 k€ -> 11 k€.
Net income (2020)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
10 584 €
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 17%. 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 52%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2020)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
17.38%
Financial autonomy (2020)
?
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
52.093%
Asset age ratio (2020)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2020
Debt ratio
18.058
20.76
17.38
Financial autonomy
59.454
60.862
52.093
Repayment capacity
1.54
9.016
None
Cash flow / Revenue
3.14%
0.616%
None%
Sector positioning
Debt ratio
17.382020
2016
2017
2020
Q1: 5.6
Med: 32.8
Q3: 108.98
Good
In 2020, the debt ratio of CHARCUTERIE LAVERGNE (17.38) 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
52.09%2020
2016
2017
2020
Q1: 20.41%
Med: 42.59%
Q3: 63.53%
Good-12 pts over 3 years
In 2020, the financial autonomy of CHARCUTERIE LAVERGNE (52.1%) 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
9.02 years2017
2016
2017
Q1: 0.01 years
Med: 1.01 years
Q3: 3.49 years
Watch+14 pts over 2 years
In 2017, the repayment capacity of CHARCUTERIE LAVERGNE (9.02) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 121.53. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2020)
?
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
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2020
Liquidity ratio
134.54
133.122
121.53
Interest coverage
2.769
18.027
None
Sector positioning
Liquidity ratio
121.532020
2016
2017
2020
Q1: 114.45
Med: 180.63
Q3: 281.72
Average-17 pts over 3 years
In 2020, the liquidity ratio of CHARCUTERIE LAVERGNE (121.53) 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
18.03x2017
2016
2017
Q1: 0.01x
Med: 2.37x
Q3: 8.71x
Excellent+23 pts over 2 years
In 2017, the interest coverage of CHARCUTERIE LAVERGNE (18.0x) 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 (2020)
?
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 (2020)
?
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 (2020)
?
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 (2020)
?
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 CHARCUTERIE LAVERGNE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2020
Operating WCR
10 289 €
18 751 €
0 €
Inventory turnover (days)
15
16
0
Customer payment term (days)
5
7
0
Supplier payment term (days)
45
38
0
Positioning of CHARCUTERIE LAVERGNE in its sector
Comparison with sector Charcuterie
Valuation estimate
Based on 108 transactions of similar company sales
(all years),
the value of CHARCUTERIE LAVERGNE is estimated at
46 170 €
(range 16 346€ - 137 579€).
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 value2020
108 transactions
16k€46k€137k€
46 170 €Range: 16 346€ - 137 579€
NAF 5 all-time
Valuation method used
Net Income Multiple
10 584 €
×
4.4x
=46 170 €
Range: 16 346€ - 137 580€
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 108 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 (Charcuterie)
Compare CHARCUTERIE LAVERGNE with other companies in the same sector:
Frequently asked questions about CHARCUTERIE LAVERGNE
What is the revenue of CHARCUTERIE LAVERGNE ?
The revenue of CHARCUTERIE LAVERGNE in 2017 is 308 k€.
Is CHARCUTERIE LAVERGNE profitable?
Yes, CHARCUTERIE LAVERGNE generated a net profit of 11 k€ in 2020.
Where is the headquarters of CHARCUTERIE LAVERGNE ?
The headquarters of CHARCUTERIE LAVERGNE is located in VILLEFRANCHE-DE-ROUERGUE (12200), in the department Aveyron.
Where to find the tax return of CHARCUTERIE LAVERGNE ?
The tax return of CHARCUTERIE LAVERGNE 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 CHARCUTERIE LAVERGNE operate?
CHARCUTERIE LAVERGNE operates in the sector Charcuterie (NAF code 10.13B). 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