Employees: 11 (2023.0)Legal category: SA (autres)Size: ETICreation date: 1955-01-01 (71 years)Status: ActiveBusiness sector: Autre mise à disposition de ressources humainesLocation: PARIS (75008), Paris
COMPAGNIE LEBON : revenue, balance sheet and financial ratios
COMPAGNIE LEBON is a French company
founded 71 years ago,
specialized in the sector Autre mise à disposition de ressources humaines.
Based in PARIS (75008),
this company of category ETI
shows in 2024 a revenue of 3.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - COMPAGNIE LEBON (SIREN 552018731)
Indicator
2024
2023
2021
2020
2019
2018
2017
2016
Revenue
3 554 356 €
3 434 516 €
2 853 328 €
2 962 064 €
3 248 154 €
3 718 384 €
2 553 341 €
2 593 477 €
Net income
5 066 011 €
8 542 407 €
-2 103 174 €
5 380 648 €
5 261 649 €
7 276 079 €
14 210 578 €
15 983 129 €
EBITDA
-3 145 063 €
-4 369 825 €
-1 753 380 €
-1 813 046 €
-2 371 973 €
-2 366 308 €
-2 558 362 €
6 939 621 €
Net margin
142.5%
248.7%
-73.7%
181.7%
162.0%
195.7%
556.5%
616.3%
Revenue and income statement
In 2024, COMPAGNIE LEBON achieves revenue of 3.6 M€. Revenue is growing positively over 8 years (CAGR: +4.0%). Vs 2023: +3%. After deducting consumption (0 €), gross margin stands at 3.6 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -3.1 M€, representing -88.5% of revenue. Positive scissor effect: EBITDA margin improves by +38.7 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 5.1 M€, i.e. 142.5% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
3 554 356 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
3 554 356 €
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
-3 145 063 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-2 688 690 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
5 066 011 €
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
-88.4%
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 73%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 51%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 48.0 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 42.4% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
72.561%
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
50.706%
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
42.398%
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
47.97
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
2023
2024
Debt ratio
23.327
16.407
14.419
42.076
40.354
52.037
20.926
72.561
Financial autonomy
68.17
79.0
55.255
55.577
50.258
46.643
51.473
50.706
Repayment capacity
18.709
-18.249
2.004
9.644
3.179
4.897
2.485
47.97
Cash flow / Revenue
70.249%
-54.843%
160.625%
114.749%
389.149%
330.381%
241.17%
42.398%
Sector positioning
Debt ratio
72.562024
2021
2023
2024
Q1: 0.0
Med: 2.38
Q3: 53.3
Average+10 pts over 3 years
In 2024, the debt ratio of COMPAGNIE LEBON (72.56) 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
50.71%2024
2021
2023
2024
Q1: 3.94%
Med: 31.14%
Q3: 59.88%
Good
In 2024, the financial autonomy of COMPAGNIE LEBON (50.7%) 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
47.97 years2024
2021
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.77 years
Watch
In 2024, the repayment capacity of COMPAGNIE LEBON (47.97) 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 60.21. 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
60.21
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Formula
EBIT / Interest expenses
Interpretation
> 3 : Comfortable 1.5-3 : Acceptable < 1.5 : Risk
-158.083
Liquidity indicators evolution COMPAGNIE LEBON
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Liquidity ratio
73.057
401.594
10.952
21.352
12.544
38.633
13.921
60.21
Interest coverage
-15.021
-31.446
0.0
-65.61
-390.962
-681.557
-126.611
-158.083
Sector positioning
Liquidity ratio
60.212024
2021
2023
2024
Q1: 114.01
Med: 176.4
Q3: 364.25
Watch
In 2024, the liquidity ratio of COMPAGNIE LEBON (60.21) 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
-158.08x2024
2021
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 1.85x
Watch
In 2024, the interest coverage of COMPAGNIE LEBON (-158.1x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 176 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 70 days. The gap of 106 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. WCR is negative (-859 days): operations structurally generate cash. Over 2016-2024, WCR increased by +71%, requiring additional financing.
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
-8 478 525 €
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
176 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
70 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
-859 j
WCR and payment terms evolution COMPAGNIE LEBON
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Operating WCR
-29 326 960 €
-5 560 692 €
-48 989 932 €
-19 291 664 €
-41 511 668 €
-40 724 837 €
-55 531 693 €
-8 478 525 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
46
12
19
31
175
116
120
176
Supplier payment term (days)
-54
102
60
292
104
103
64
70
Positioning of COMPAGNIE LEBON in its sector
Comparison with sector Autre mise à disposition de ressources humaines
Valuation estimate
Based on 147 transactions of similar company sales
(all years),
the value of COMPAGNIE LEBON is estimated at
4 015 657 €
(range 1 974 269€ - 11 525 015€).
The price/revenue ratio is 0.08x
(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
147 transactions
1974k€4015k€11525k€
4 015 657 €Range: 1 974 269€ - 11 525 015€
Section all-time
Aggregated at NAF section level
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
3 554 356 €×0.08x
Estimation284 606 €
214 620€ - 488 853€
Net Income Multiple20%
5 066 011 €×1.9x
Estimation9 612 235 €
4 613 744€ - 28 079 260€
How is this estimate calculated?
This estimate is based on the analysis of 147 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 (Autre mise à disposition de ressources humaines)
Compare COMPAGNIE LEBON with other companies in the same sector:
Yes, COMPAGNIE LEBON generated a net profit of 5.1 M€ in 2024.
Where is the headquarters of COMPAGNIE LEBON ?
The headquarters of COMPAGNIE LEBON is located in PARIS (75008), in the department Paris.
Where to find the tax return of COMPAGNIE LEBON ?
The tax return of COMPAGNIE LEBON 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 LEBON operate?
COMPAGNIE LEBON operates in the sector Autre mise à disposition de ressources humaines (NAF code 78.30Z). 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