Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1980-06-18 (45 years)Status: ActiveBusiness sector: Travaux d'isolationLocation: SAINT-FLORENT-SUR-CHER (18400), Cher
ENTREPRISE LECOMTE : revenue, balance sheet and financial ratios
ENTREPRISE LECOMTE is a French company
founded 45 years ago,
specialized in the sector Travaux d'isolation.
Based in SAINT-FLORENT-SUR-CHER (18400),
this company of category PME
shows in 2024 a revenue of 3.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ENTREPRISE LECOMTE (SIREN 319357240)
Indicator
2024
2023
2022
2021
2020
2019
2018
2016
Revenue
3 858 168 €
3 960 901 €
3 342 333 €
3 356 913 €
N/C
N/C
N/C
3 325 612 €
Net income
218 890 €
180 028 €
264 115 €
187 485 €
22 510 €
77 481 €
169 769 €
156 033 €
EBITDA
310 361 €
237 535 €
373 088 €
274 253 €
N/C
N/C
N/C
210 968 €
Net margin
5.7%
4.5%
7.9%
5.6%
N/C
N/C
N/C
4.7%
Revenue and income statement
In 2024, ENTREPRISE LECOMTE achieves revenue of 3.9 M€. Revenue is growing positively over 8 years (CAGR: +1.9%). Slight decline of -3% vs 2023. After deducting consumption (1.7 M€), gross margin stands at 2.2 M€, i.e. a rate of 56%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 310 k€, representing 8.0% of revenue. Positive scissor effect: EBITDA margin improves by +2.0 pts, sign of improved operational efficiency. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 219 k€, i.e. 5.7% 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
3 858 168 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 177 947 €
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
310 361 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
274 055 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
218 890 €
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
8.0%
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 14%. 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 27%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.4 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 6.6% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
14.229%
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
27.125%
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
6.614%
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
0.409
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
2018
2019
2020
2021
2022
2023
2024
Debt ratio
24.584
50.733
78.884
240.266
68.493
76.016
16.259
14.229
Financial autonomy
28.922
32.773
27.556
15.645
23.819
25.731
24.862
27.125
Repayment capacity
0.991
None
None
None
2.039
2.029
0.61
0.409
Cash flow / Revenue
4.997%
None%
None%
None%
7.016%
8.718%
4.672%
6.614%
Sector positioning
Debt ratio
14.232024
2022
2023
2024
Q1: 0.52
Med: 13.18
Q3: 45.45
Average-24 pts over 3 years
In 2024, the debt ratio of ENTREPRISE LECOMTE (14.23) 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
27.12%2024
2022
2023
2024
Q1: 10.35%
Med: 33.63%
Q3: 54.43%
Average
In 2024, the financial autonomy of ENTREPRISE LECOMTE (27.1%) 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
0.41 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.09 years
Q3: 0.96 years
Average-16 pts over 3 years
In 2024, the repayment capacity of ENTREPRISE LECOMTE (0.41) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 129.00. 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 0.5x. 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
129.001
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
0.517
Liquidity indicators evolution ENTREPRISE LECOMTE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
138.746
167.575
166.618
217.994
159.805
168.287
127.369
129.001
Interest coverage
1.764
None
None
None
1.92
0.823
0.096
0.517
Sector positioning
Liquidity ratio
129.02024
2022
2023
2024
Q1: 139.62
Med: 199.69
Q3: 307.67
Watch-16 pts over 3 years
In 2024, the liquidity ratio of ENTREPRISE LECOMTE (129.00) 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
0.52x2024
2022
2023
2024
Q1: 0.0x
Med: 0.09x
Q3: 2.71x
Good
In 2024, the interest coverage of ENTREPRISE LECOMTE (0.5x) 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: 22 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 54 days. Excellent situation: suppliers finance 32 days of the operating cycle (retail model). Inventory turnover is 79 days (= Average inventory / Cost of goods x 360). WCR is negative (-13 days): operations structurally generate cash. Notable WCR improvement over the period (-163%), freeing up cash.
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
-139 627 €
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
22 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
54 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
79 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
-13 j
WCR and payment terms evolution ENTREPRISE LECOMTE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2018
2019
2020
2021
2022
2023
2024
Operating WCR
223 115 €
0 €
0 €
0 €
-153 982 €
-159 128 €
-85 041 €
-139 627 €
Inventory turnover (days)
121
0
0
0
73
76
81
79
Customer payment term (days)
9
0
0
0
21
21
25
22
Supplier payment term (days)
63
0
0
0
67
56
53
54
Positioning of ENTREPRISE LECOMTE in its sector
Comparison with sector Travaux d'isolation
Valuation estimate
Based on 58 transactions of similar company sales
(all years),
the value of ENTREPRISE LECOMTE is estimated at
587 868 €
(range 387 724€ - 1 257 473€).
With an EBITDA of 310 361€, the sector multiple of 1.2x is applied.
The price/revenue ratio is 0.20x
(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 value2024
58 tx
387k€587k€1257k€
587 868 €Range: 387 724€ - 1 257 473€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
310 361 €×1.2x
Estimation382 934 €
310 105€ - 878 133€
Revenue Multiple30%
3 858 168 €×0.20x
Estimation785 816 €
505 578€ - 1 167 121€
Net Income Multiple20%
218 890 €×3.7x
Estimation803 284 €
404 991€ - 2 341 357€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 58 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 d'isolation)
Compare ENTREPRISE LECOMTE with other companies in the same sector:
Frequently asked questions about ENTREPRISE LECOMTE
What is the revenue of ENTREPRISE LECOMTE ?
The revenue of ENTREPRISE LECOMTE in 2024 is 3.9 M€.
Is ENTREPRISE LECOMTE profitable?
Yes, ENTREPRISE LECOMTE generated a net profit of 219 k€ in 2024.
Where is the headquarters of ENTREPRISE LECOMTE ?
The headquarters of ENTREPRISE LECOMTE is located in SAINT-FLORENT-SUR-CHER (18400), in the department Cher.
Where to find the tax return of ENTREPRISE LECOMTE ?
The tax return of ENTREPRISE LECOMTE 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 LECOMTE operate?
ENTREPRISE LECOMTE operates in the sector Travaux d'isolation (NAF code 43.29A). 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