COMPAGNIE LEA NATURE : revenue, balance sheet and financial ratios
COMPAGNIE LEA NATURE is a French company
founded 19 years ago,
specialized in the sector Activités des sièges sociaux.
Based in PERIGNY (17180),
this company of category ETI
shows in 2024 a revenue of 6.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - COMPAGNIE LEA NATURE (SIREN 491945895)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
6 517 545 €
6 832 669 €
5 758 482 €
5 641 457 €
5 922 723 €
5 594 248 €
4 725 417 €
4 363 466 €
3 101 694 €
Net income
16 948 024 €
14 578 810 €
10 379 693 €
14 885 952 €
9 986 705 €
12 429 617 €
11 957 694 €
9 141 702 €
5 753 009 €
EBITDA
-989 828 €
-1 143 326 €
-1 707 988 €
-868 229 €
6 865 €
-148 253 €
-183 254 €
833 307 €
729 877 €
Net margin
260.0%
213.4%
180.3%
263.9%
168.6%
222.2%
253.1%
209.5%
185.5%
Revenue and income statement
Im Jahr 2024 erzielt COMPAGNIE LEA NATURE einen Umsatz von 6.5 Mio€. Im Zeitraum 2016-2024 zeigt das Unternehmen starkes Wachstum mit einer CAGR von +9.7%. Leichter Rückgang von -5% vs 2023. Nach Abzug des Verbrauchs (0 €) beträgt die Bruttomarge 6.5 Mio€, d.h. eine Rate von 100%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht -990 k€, was -15.2% des Umsatzes entspricht. Negatives EBITDA bedeutet, dass der Betrieb die laufenden Kosten nicht deckt. Das Nettoergebnis beträgt 16.9 Mio€, d.h. 260.0% des Umsatzes.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
6 517 545 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
6 517 545 €
EBITDA (2024)
?
Gross Operating Surplus (EBITDA)
Definition
Resources generated by current operations, before depreciation and financial expenses.
Formula
Value added - Personnel expenses - Taxes
Interpretation
Positive = profitable activity
-989 828 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
794 944 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
16 948 024 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-15.2%
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
Die Verschuldungsquote (= Finanzschulden / Eigenkapital x 100) beträgt 13%. Dieses niedrige Niveau spiegelt eine solide Finanzstruktur wider. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 53%. Diese hohe Autonomie bedeutet, dass das Unternehmen den Großteil seiner Vermögenswerte durch Eigenkapital finanziert. Die Schuldenrückzahlungskapazität zeigt, dass es 1.0 Jahre Cashflow braucht. Diese kurze Periode zeigt eine ausgezeichnete Schuldentragfähigkeit. Der Cashflow beträgt 216.7% des Umsatzes. Dieses hohe Niveau bietet eine starke Selbstfinanzierungskapazität.
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
13.229%
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
52.616%
Cash flow / Revenue (2024)
?
Cash flow / Revenue
Definition
Self-financing capacity relative to revenue.
Formula
(CAF / CA) x 100
Interpretation
The higher the ratio, the more cash the company generates
216.679%
Repayment capacity (2024)
?
Repayment capacity
Definition
Number of years needed to repay debts with cash flow.
Formula
Financial debt / Cash flow
Interpretation
< 3 years : Excellent 3-5 years : Fair > 5 years : Warning
0.967
Asset age ratio (2024)
?
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
2018
2019
2020
2021
2022
2023
2024
Debt ratio
11.301
22.845
22.099
16.756
11.698
6.699
14.593
14.719
13.229
Financial autonomy
64.595
61.252
64.423
63.872
60.081
65.612
57.974
53.715
52.616
Repayment capacity
1.236
1.802
1.54
1.196
1.16
0.509
1.536
1.341
0.967
Cash flow / Revenue
186.972%
206.071%
227.806%
198.002%
143.819%
232.763%
168.782%
174.63%
216.679%
Sector positioning
Verschuldungsgrad
13.232024
2022
2023
2024
Q1: 0.06
Med: 14.61
Q3: 89.57
Gut+8 pts over 3 years
Im Jahr 2024 liegt unter dem Median der Branche das verschuldungsgrad von COMPAGNIE LEA NATURE (13.23). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Diese kontrollierte Position spiegelt umsichtiges Management wider.
Finanzielle Autonomie
52.62%2024
2022
2023
2024
Q1: 11.57%
Med: 51.97%
Q3: 85.24%
Gut
Im Jahr 2024 liegt über dem Median der Branche das finanzielle autonomie von COMPAGNIE LEA NATURE (52.6%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Rückzahlungsfähigkeit
0.97 ans2024
2022
2023
2024
Q1: 0.0 ans
Med: 0.2 ans
Q3: 3.73 ans
Average
Im Jahr 2024 liegt über dem Median der Branche das rückzahlungsfähigkeit von COMPAGNIE LEA NATURE (1.0 an). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Liquidity ratios
Die Liquiditätsquote beträgt 94.48. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden.
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
94.485
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
110.318
109.777
112.756
110.386
111.578
138.045
122.687
106.186
94.485
Interest coverage
19.088
24.666
-141.485
-192.785
5413.926
-66.146
-133.351
-316.863
-499.25
Sector positioning
Liquiditätsquote
94.482024
2022
2023
2024
Q1: 116.63
Med: 458.65
Q3: 2184.57
Average
Im Jahr 2024 liegt unter dem Median der Branche das liquiditätsquote von COMPAGNIE LEA NATURE (94.48). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Eine Verbesserung würde die Wettbewerbsposition stärken.
Zinsdeckung
-499.25x2024
2022
2023
2024
Q1: -45.56x
Med: 0.0x
Q3: 2.85x
Average
Im Jahr 2024 liegt unter dem Median der Branche das zinsdeckung von COMPAGNIE LEA NATURE (-499.2x). Dieses Verhältnis gibt an, wie oft das Betriebsergebnis die Zinsaufwendungen deckt. Eine Verbesserung würde die Wettbewerbsposition stärken.
Working capital requirement (WCR) and payment terms
Der Betriebskapitalbedarf (WCR) misst die zeitliche Lücke. Durchschnittliche Kundenzahlungsfrist: 26 Tage. Lieferantenfrist: 28 Tage. Günstige Situation. WCR ist negativ (-2686 Tage): Der Betrieb generiert strukturell Liquidität. Bemerkenswerte WCR-Verbesserung über den Zeitraum (-425%), Freisetzung von Liquidität.
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
-48 624 144 €
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
26 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
28 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 in days of revenue (2024)
?
WCR in days of revenue
Definition
Expresses working capital requirement in days of revenue.
Formula
(Operating WCR / Revenue) x 360
Interpretation
The fewer days, the better the working capital management
-2686 j
WCR and payment terms evolution COMPAGNIE LEA NATURE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-9 263 488 €
-9 373 205 €
-2 963 498 €
-9 037 564 €
-11 231 852 €
-23 743 877 €
-44 580 037 €
-60 216 244 €
-48 624 144 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
133
96
48
73
13
20
83
34
26
Supplier payment term (days)
101
125
90
121
79
56
60
36
28
Positioning of COMPAGNIE LEA NATURE in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 103 transactions of similar company sales
in 2024,
the value of COMPAGNIE LEA NATURE is estimated at
65 932 862 €
(range 22 835 716€ - 176 542 684€).
The price/revenue ratio is 0.38x
(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.
Estimated enterprise value2024
103 transactions
22835k€65932k€176542k€
65 932 862 €Range: 22 835 716€ - 176 542 684€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
6 517 545 €×0.38x
Estimation2 461 143 €
1 173 053€ - 4 970 657€
Net Income Multiple20%
16 948 024 €×9.5x
Estimation161 140 443 €
55 329 710€ - 433 900 725€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 103 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 (Activités des sièges sociaux)
Compare COMPAGNIE LEA NATURE with other companies in the same sector:
Frequently asked questions about COMPAGNIE LEA NATURE
What is the revenue of COMPAGNIE LEA NATURE ?
The revenue of COMPAGNIE LEA NATURE in 2024 is 6.5 M€.
Is COMPAGNIE LEA NATURE profitable?
Yes, COMPAGNIE LEA NATURE generated a net profit of 16.9 M€ in 2024.
Where is the headquarters of COMPAGNIE LEA NATURE ?
The headquarters of COMPAGNIE LEA NATURE is located in PERIGNY (17180), in the department Charente-Maritime.
Where to find the tax return of COMPAGNIE LEA NATURE ?
The tax return of COMPAGNIE LEA NATURE 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 COMPAGNIE LEA NATURE operate?
COMPAGNIE LEA NATURE operates in the sector Activités des sièges sociaux (NAF code 70.10Z). 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