Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: NoneCreation date: 2003-12-31 (22 years)Status: ActiveBusiness sector: Activités de soutien aux culturesLocation: LAGNICOURT-MARCEL (62159), Pas-de-Calais
ETA LAVALLARD : revenue, balance sheet and financial ratios
ETA LAVALLARD is a French company
founded 22 years ago,
specialized in the sector Activités de soutien aux cultures.
Based in LAGNICOURT-MARCEL (62159),
this company of category PME
shows in 2023 a revenue of 2.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ETA LAVALLARD (SIREN 452147887)
Indicator
2025
2024
2023
2022
2021
2020
2019
2018
Revenue
N/C
N/C
2 152 087 €
1 915 588 €
1 668 445 €
1 694 015 €
1 546 589 €
1 386 819 €
Net income
109 377 €
50 983 €
38 032 €
46 734 €
38 382 €
95 026 €
68 467 €
114 016 €
EBITDA
N/C
N/C
309 613 €
145 915 €
262 679 €
289 661 €
115 377 €
300 734 €
Net margin
N/C
N/C
1.8%
2.4%
2.3%
5.6%
4.4%
8.2%
Revenue and income statement
In 2025, ETA LAVALLARD generates positive net income of 109 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2018-2025: 114 k€ -> 109 k€.
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
109 377 €
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 342%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 16%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
341.856%
Financial autonomy (2025)
?
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
16.274%
Asset age ratio (2025)
?
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
2018
2019
2020
2021
2022
2023
2024
2025
Debt ratio
647.732
693.893
612.762
625.428
434.193
426.663
244.401
341.856
Financial autonomy
10.701
10.277
10.644
9.108
12.59
11.232
16.356
16.274
Repayment capacity
3.697
10.788
4.583
3.884
6.933
2.308
None
None
Cash flow / Revenue
21.02%
6.718%
14.035%
14.044%
6.175%
13.354%
None%
None%
Sector positioning
Debt ratio
341.862025
2023
2024
2025
Q1: 39.76
Med: 135.3
Q3: 385.12
Average
In 2025, the debt ratio of ETA LAVALLARD (341.86) 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
16.27%2025
2023
2024
2025
Q1: 13.08%
Med: 28.76%
Q3: 47.53%
Average
In 2025, the financial autonomy of ETA LAVALLARD (16.3%) 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
2.31 years2023
2023
Q1: 0.0 years
Med: 2.18 years
Q3: 4.92 years
Average
In 2023, the repayment capacity of ETA LAVALLARD (2.31) 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 123.97. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2025)
?
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
123.971
Liquidity indicators evolution ETA LAVALLARD
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2018
2019
2020
2021
2022
2023
2024
2025
Liquidity ratio
136.716
139.754
142.136
84.679
101.81
101.159
118.811
123.971
Interest coverage
6.365
15.367
5.822
5.713
9.993
3.906
None
None
Sector positioning
Liquidity ratio
123.972025
2023
2024
2025
Q1: 113.86
Med: 203.54
Q3: 368.39
Average
In 2025, the liquidity ratio of ETA LAVALLARD (123.97) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
3.91x2023
2023
Q1: 0.0x
Med: 2.31x
Q3: 5.94x
Good
In 2023, the interest coverage of ETA LAVALLARD (3.9x) 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: 765 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 458 days. The gap of 307 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow.
Operating WCR (2025)
?
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
0 €
Customer credit (2025)
?
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
765 j
Supplier credit (2025)
?
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
458 j
Inventory turnover (2025)
?
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 and payment terms evolution ETA LAVALLARD
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
2022
2023
2024
2025
Operating WCR
307 555 €
336 120 €
379 527 €
277 796 €
294 234 €
227 454 €
0 €
0 €
Inventory turnover (days)
1
2
1
1
1
2
0
0
Customer payment term (days)
76
51
69
76
71
65
904
765
Supplier payment term (days)
89
64
82
81
50
64
375
458
Positioning of ETA LAVALLARD in its sector
Comparison with sector Activités de soutien aux cultures
Valuation estimate
Based on 50 transactions of similar company sales
(all years),
the value of ETA LAVALLARD is estimated at
193 094 €
(range 88 280€ - 567 710€).
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 value2025
50 tx
88k€193k€567k€
193 094 €Range: 88 280€ - 567 710€
NAF 5 all-time
Valuation method used
Net Income Multiple
109 377 €
×
1.8x
=193 094 €
Range: 88 280€ - 567 710€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 50 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 de soutien aux cultures)
Compare ETA LAVALLARD with other companies in the same sector:
Yes, ETA LAVALLARD generated a net profit of 109 k€ in 2025.
Where is the headquarters of ETA LAVALLARD ?
The headquarters of ETA LAVALLARD is located in LAGNICOURT-MARCEL (62159), in the department Pas-de-Calais.
Where to find the tax return of ETA LAVALLARD ?
The tax return of ETA LAVALLARD 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 ETA LAVALLARD operate?
ETA LAVALLARD operates in the sector Activités de soutien aux cultures (NAF code 01.61Z). 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