Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2006-01-01 (20 years)Status: ActiveBusiness sector: Travaux de couverture par élémentsLocation: THOURY (41220), Loir-et-Cher
ENTREPRISE FRANCOIS LELOUP : revenue, balance sheet and financial ratios
ENTREPRISE FRANCOIS LELOUP is a French company
founded 20 years ago,
specialized in the sector Travaux de couverture par éléments.
Based in THOURY (41220),
this company of category PME
shows in 2024 a revenue of 788 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ENTREPRISE FRANCOIS LELOUP (SIREN 487897233)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
787 519 €
844 535 €
778 423 €
761 503 €
685 813 €
952 306 €
N/C
N/C
N/C
Net income
80 261 €
96 755 €
87 012 €
72 452 €
55 299 €
93 988 €
75 853 €
119 229 €
102 945 €
EBITDA
122 765 €
169 580 €
157 542 €
147 718 €
97 848 €
162 976 €
N/C
N/C
N/C
Net margin
10.2%
11.5%
11.2%
9.5%
8.1%
9.9%
N/C
N/C
N/C
Revenue and income statement
In 2024, ENTREPRISE FRANCOIS LELOUP achieves revenue of 788 k€. Activity remains stable over the period (CAGR: -3.7%). Slight decline of -7% vs 2023. After deducting consumption (195 k€), gross margin stands at 593 k€, i.e. a rate of 75%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 123 k€, representing 15.6% of revenue. Warning negative scissor effect: despite revenue change (-7%), EBITDA varies by -28%, reducing margin by 4.5 pts. This reflects costs rising faster than revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 80 k€, i.e. 10.2% 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
787 519 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
592 612 €
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
122 765 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
83 831 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
80 261 €
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
15.6%
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 4%. 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 88%. 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 0.3 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 14.0% 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
4.162%
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
87.505%
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
14.049%
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
0.301
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
4.164
3.364
4.637
18.266
17.846
12.712
11.753
8.99
4.162
Financial autonomy
80.554
86.119
86.457
78.932
77.513
81.361
75.285
77.619
87.505
Repayment capacity
None
None
None
0.952
1.489
0.777
0.63
0.435
0.301
Cash flow / Revenue
None%
None%
None%
13.888%
11.873%
15.62%
16.91%
17.61%
14.049%
Sector positioning
Debt ratio
4.162024
2022
2023
2024
Q1: 4.55
Med: 19.76
Q3: 51.32
Excellent-7 pts over 3 years
In 2024, the debt ratio of ENTREPRISE FRANCOIS LELOUP (4.16) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
87.5%2024
2022
2023
2024
Q1: 20.21%
Med: 41.48%
Q3: 58.46%
Excellent+17 pts over 3 years
In 2024, the financial autonomy of ENTREPRISE FRANCOIS LELOUP (87.5%) 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
0.3 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.33 years
Q3: 1.23 years
Good
In 2024, the repayment capacity of ENTREPRISE FRANCOIS LELOUP (0.30) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 836.06. 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 0.9x. Danger: operating income does not cover interest charges, unsustainable situation.
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
836.059
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
438.049
595.73
704.252
829.414
663.323
729.768
430.856
481.804
836.059
Interest coverage
None
None
None
0.867
1.34
0.938
0.821
0.826
0.886
Sector positioning
Liquidity ratio
836.062024
2022
2023
2024
Q1: 152.81
Med: 217.71
Q3: 316.62
Excellent
In 2024, the liquidity ratio of ENTREPRISE FRANCOIS LELOUP (836.06) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
0.89x2024
2022
2023
2024
Q1: 0.0x
Med: 0.51x
Q3: 2.62x
Good
In 2024, the interest coverage of ENTREPRISE FRANCOIS LELOUP (0.9x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 16 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 18 days. Favorable situation: supplier credit is longer than customer credit by 2 days. Inventory turnover is 10 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 16 days of revenue, i.e. 35 k€ to permanently finance.
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
35 234 €
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
16 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
18 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
10 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
16 j
WCR and payment terms evolution ENTREPRISE FRANCOIS LELOUP
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
0 €
0 €
13 904 €
107 055 €
-3 252 €
7 963 €
77 942 €
35 234 €
Inventory turnover (days)
0
0
0
7
12
11
11
9
10
Customer payment term (days)
0
0
0
12
52
10
24
63
16
Supplier payment term (days)
0
0
0
15
25
11
55
11
18
Positioning of ENTREPRISE FRANCOIS LELOUP in its sector
Comparison with sector Travaux de couverture par éléments
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (20 transactions).
This range of 134 039€ to 487 113€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
134k€214k€487k€
214 418 €Range: 134 039€ - 487 113€
NAF 5 année 2024
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 20 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 couverture par éléments)
Compare ENTREPRISE FRANCOIS LELOUP with other companies in the same sector:
Frequently asked questions about ENTREPRISE FRANCOIS LELOUP
What is the revenue of ENTREPRISE FRANCOIS LELOUP ?
The revenue of ENTREPRISE FRANCOIS LELOUP in 2024 is 788 k€.
Is ENTREPRISE FRANCOIS LELOUP profitable?
Yes, ENTREPRISE FRANCOIS LELOUP generated a net profit of 80 k€ in 2024.
Where is the headquarters of ENTREPRISE FRANCOIS LELOUP ?
The headquarters of ENTREPRISE FRANCOIS LELOUP is located in THOURY (41220), in the department Loir-et-Cher.
Where to find the tax return of ENTREPRISE FRANCOIS LELOUP ?
The tax return of ENTREPRISE FRANCOIS LELOUP 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 ENTREPRISE FRANCOIS LELOUP operate?
ENTREPRISE FRANCOIS LELOUP operates in the sector Travaux de couverture par éléments (NAF code 43.91B). 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