FONDERIE LEMER : revenue, balance sheet and financial ratios
FONDERIE LEMER is a French company
founded 10 years ago,
specialized in the sector Fabrication d'autres articles métalliques.
Based in CARQUEFOU (44470),
this company of category PME
shows in 2024 a revenue of 10.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - FONDERIE LEMER (SIREN 812250231)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
10 761 031 €
9 707 468 €
10 112 504 €
9 626 840 €
8 951 091 €
9 627 590 €
8 863 984 €
7 793 413 €
7 771 930 €
Net income
674 674 €
535 307 €
537 057 €
674 752 €
621 192 €
678 492 €
581 057 €
521 198 €
633 302 €
EBITDA
1 439 483 €
832 286 €
825 377 €
984 819 €
898 223 €
1 125 625 €
709 096 €
713 632 €
558 844 €
Net margin
6.3%
5.5%
5.3%
7.0%
6.9%
7.0%
6.6%
6.7%
8.1%
Revenue and income statement
In 2024, FONDERIE LEMER achieves revenue of 10.8 M€. Revenue is growing positively over 9 years (CAGR: +4.2%). Vs 2023, growth of +11% (9.7 M€ -> 10.8 M€). After deducting consumption (4.3 M€), gross margin stands at 6.4 M€, i.e. a rate of 60%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 1.4 M€, representing 13.4% of revenue. Positive scissor effect: EBITDA margin improves by +4.8 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 675 k€, i.e. 6.3% 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
10 761 031 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
6 449 227 €
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
1 439 483 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
995 270 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
674 674 €
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
13.3%
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 31%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 64%. 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 2.5 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 10.3% 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
31.49%
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
64.175%
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
10.259%
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
2.5
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
19.005
15.136
15.06
20.784
31.248
33.923
18.476
25.603
31.49
Financial autonomy
69.226
71.427
74.271
69.738
62.611
66.391
73.385
70.546
64.175
Repayment capacity
1.856
1.429
1.44
1.526
2.96
2.976
1.976
2.93
2.5
Cash flow / Revenue
7.793%
8.48%
7.748%
9.828%
8.565%
9.049%
7.285%
7.237%
10.259%
Sector positioning
Debt ratio
31.492024
2022
2023
2024
Q1: 3.1
Med: 19.52
Q3: 52.68
Average+20 pts over 3 years
In 2024, the debt ratio of FONDERIE LEMER (31.49) 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
64.17%2024
2022
2023
2024
Q1: 33.97%
Med: 53.79%
Q3: 68.02%
Good-13 pts over 3 years
In 2024, the financial autonomy of FONDERIE LEMER (64.2%) 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
2.5 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.7 years
Q3: 1.89 years
Average+9 pts over 3 years
In 2024, the repayment capacity of FONDERIE LEMER (2.50) 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 577.51. 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 4.8x. Financial charges are adequately covered by operations.
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
577.515
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
4.791
Liquidity indicators evolution FONDERIE LEMER
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
470.164
461.606
558.043
529.266
517.024
767.093
622.563
833.325
577.515
Interest coverage
4.369
3.716
3.173
2.345
1.95
1.427
3.375
5.286
4.791
Sector positioning
Liquidity ratio
577.512024
2022
2023
2024
Q1: 179.93
Med: 255.45
Q3: 415.11
Excellent
In 2024, the liquidity ratio of FONDERIE LEMER (577.51) 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
4.79x2024
2022
2023
2024
Q1: 0.0x
Med: 1.55x
Q3: 5.62x
Good+6 pts over 3 years
In 2024, the interest coverage of FONDERIE LEMER (4.8x) 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: 35 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 69 days. Excellent situation: suppliers finance 34 days of the operating cycle (retail model). Inventory turnover is 225 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 243 days of revenue, i.e. 7.3 M€ to permanently finance. Over 2016-2024, WCR increased by +37%, 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
7 267 247 €
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
35 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
69 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
225 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
243 j
WCR and payment terms evolution FONDERIE LEMER
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
5 300 689 €
5 681 164 €
5 502 229 €
6 689 057 €
6 804 619 €
6 148 470 €
6 764 153 €
7 880 328 €
7 267 247 €
Inventory turnover (days)
224
219
192
229
243
201
206
244
225
Customer payment term (days)
30
43
37
33
55
45
0
41
35
Supplier payment term (days)
59
69
46
47
65
33
45
32
69
Positioning of FONDERIE LEMER in its sector
Comparison with sector Fabrication d'autres articles métalliques
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (26 transactions).
This range of 705 693€ to 4 738 226€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
705k€1216k€4738k€
1 216 424 €Range: 705 693€ - 4 738 226€
NAF 5 all-time
How is this estimate calculated?
This estimate is based on the analysis of 26 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 (Fabrication d'autres articles métalliques)
Compare FONDERIE LEMER with other companies in the same sector:
Yes, FONDERIE LEMER generated a net profit of 675 k€ in 2024.
Where is the headquarters of FONDERIE LEMER ?
The headquarters of FONDERIE LEMER is located in CARQUEFOU (44470), in the department Loire-Atlantique.
Where to find the tax return of FONDERIE LEMER ?
The tax return of FONDERIE LEMER 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 FONDERIE LEMER operate?
FONDERIE LEMER operates in the sector Fabrication d'autres articles métalliques (NAF code 25.99B). 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