Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2000-01-03 (26 years)Status: ActiveBusiness sector: Travaux de peinture et vitrerieLocation: ECQUEVILLY (78920), Yvelines
ENTREPRISE LAFARGUE : revenue, balance sheet and financial ratios
ENTREPRISE LAFARGUE is a French company
founded 26 years ago,
specialized in the sector Travaux de peinture et vitrerie.
Based in ECQUEVILLY (78920),
this company of category PME
shows in 2021 a revenue of 38 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ENTREPRISE LAFARGUE (SIREN 431521277)
Indicator
2021
2020
2019
2018
2017
2016
Revenue
38 320 €
61 728 €
53 330 €
27 811 €
270 162 €
300 047 €
Net income
-28 474 €
-19 718 €
-18 673 €
-51 975 €
-23 991 €
-6 182 €
EBITDA
-28 479 €
-18 002 €
-15 301 €
-47 708 €
-19 025 €
-2 915 €
Net margin
-74.3%
-31.9%
-35.0%
-186.9%
-8.9%
-2.1%
Revenue and income statement
In 2021, ENTREPRISE LAFARGUE achieves revenue of 38 k€. Revenue is declining over the period 2016-2021 (CAGR: -33.7%). Significant drop of -38% vs 2020. After deducting consumption (16 k€), gross margin stands at 22 k€, i.e. a rate of 58%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -28 k€, representing -74.3% of revenue. Warning negative scissor effect: despite revenue change (-38%), EBITDA varies by -58%, reducing margin by 45.2 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -28 k€ (-74.3% of revenue), which will impact equity.
Revenue (2021)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
38 320 €
Gross margin (2021)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
22 177 €
EBITDA (2021)
?
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
-28 479 €
EBIT (2021)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-27 997 €
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-28 474 €
EBITDA margin (2021)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-74.3%
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 41%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 28%. The balance between equity and debt is satisfactory.
Debt ratio (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
40.864%
Financial autonomy (2021)
?
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
27.712%
Cash flow / Revenue (2021)
?
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
-56.2%
Repayment capacity (2021)
?
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
-1.414
Asset age ratio (2021)
?
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
Debt ratio
1.303
1.32
0.585
33.645
31.507
40.864
Financial autonomy
1.131
1.148
0.582
24.931
22.564
27.712
Repayment capacity
0.0
0.0
0.0
-3.258
-3.384
-1.414
Cash flow / Revenue
-0.84%
-7.12%
-171.152%
-28.776%
-19.294%
-56.2%
Sector positioning
Debt ratio
40.862021
2019
2020
2021
Q1: 0.23
Med: 15.12
Q3: 66.76
Average-9 pts over 3 years
In 2021, the debt ratio of ENTREPRISE LAFARGUE (40.86) 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
27.71%2021
2019
2020
2021
Q1: 5.18%
Med: 28.4%
Q3: 50.71%
Average
In 2021, the financial autonomy of ENTREPRISE LAFARGUE (27.7%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
-1.41 years2021
2019
2020
2021
Q1: 0.0 years
Med: 0.0 years
Q3: 1.09 years
Excellent
In 2021, the repayment capacity of ENTREPRISE LAFARGUE (-1.41) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 707.70. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2021)
?
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
707.697
Interest coverage (2021)
?
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
Liquidity ratio
710.478
734.256
15582.814
6841.921
1310.299
707.697
Interest coverage
0.0
0.0
0.0
0.0
-3.794
-1.886
Sector positioning
Liquidity ratio
707.72021
2019
2020
2021
Q1: 140.88
Med: 205.63
Q3: 305.83
Excellent
In 2021, the liquidity ratio of ENTREPRISE LAFARGUE (707.70) 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
-1.89x2021
2019
2020
2021
Q1: 0.0x
Med: 0.0x
Q3: 1.14x
Average
In 2021, the interest coverage of ENTREPRISE LAFARGUE (-1.9x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
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: 75 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 0 days. The gap of 75 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 (-62 days): operations structurally generate cash. Notable WCR improvement over the period (-139%), freeing up cash.
Operating WCR (2021)
?
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
-6 636 €
Customer credit (2021)
?
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
75 j
Supplier credit (2021)
?
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 (2021)
?
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 (2021)
?
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
-62 j
WCR and payment terms evolution ENTREPRISE LAFARGUE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
Operating WCR
17 109 €
-2 961 €
809 €
1 053 €
-8 392 €
-6 636 €
Inventory turnover (days)
18
0
0
0
0
0
Customer payment term (days)
16
26
0
0
0
75
Supplier payment term (days)
33
33
1
6
41
0
Positioning of ENTREPRISE LAFARGUE in its sector
Comparison with sector Travaux de peinture et vitrerie
Valuation estimate
Based on 88 transactions of similar company sales
(all years),
the value of ENTREPRISE LAFARGUE is estimated at
6 961 €
(range 3 203€ - 12 301€).
The price/revenue ratio is 0.18x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2021
88 tx
3k€6k€12k€
6 961 €Range: 3 203€ - 12 301€
NAF 5 all-time
Valuation method used
Revenue Multiple
38 320 €
×
0.18x
=6 961 €
Range: 3 203€ - 12 301€
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 88 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 peinture et vitrerie)
Compare ENTREPRISE LAFARGUE with other companies in the same sector:
Frequently asked questions about ENTREPRISE LAFARGUE
What is the revenue of ENTREPRISE LAFARGUE ?
The revenue of ENTREPRISE LAFARGUE in 2021 is 38 k€.
Is ENTREPRISE LAFARGUE profitable?
ENTREPRISE LAFARGUE recorded a net loss in 2021.
Where is the headquarters of ENTREPRISE LAFARGUE ?
The headquarters of ENTREPRISE LAFARGUE is located in ECQUEVILLY (78920), in the department Yvelines.
Where to find the tax return of ENTREPRISE LAFARGUE ?
The tax return of ENTREPRISE LAFARGUE 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 LAFARGUE operate?
ENTREPRISE LAFARGUE operates in the sector Travaux de peinture et vitrerie (NAF code 43.34Z). 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