FRANCOIS LURTON : revenue, balance sheet and financial ratios
FRANCOIS LURTON is a French company
founded 37 years ago,
specialized in the sector Vinification.
Based in VAYRES (33870),
this company of category PME
shows in 2024 a revenue of 11.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - FRANCOIS LURTON (SIREN 349044081)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
11 463 351 €
11 768 437 €
13 797 654 €
26 616 379 €
14 360 123 €
23 044 117 €
24 841 534 €
23 563 023 €
22 180 044 €
Net income
439 957 €
1 426 681 €
466 629 €
1 018 809 €
376 577 €
10 824 €
1 166 043 €
1 010 927 €
1 213 829 €
EBITDA
-1 381 707 €
-1 785 713 €
-1 973 718 €
1 076 493 €
1 139 651 €
1 853 013 €
2 791 135 €
1 954 182 €
2 234 415 €
Net margin
3.8%
12.1%
3.4%
3.8%
2.6%
0.0%
4.7%
4.3%
5.5%
Revenue and income statement
In 2024, FRANCOIS LURTON achieves revenue of 11.5 M€. Revenue is declining over the period 2016-2024 (CAGR: -7.9%). Slight decline of -3% vs 2023. After deducting consumption (6.3 M€), gross margin stands at 5.2 M€, i.e. a rate of 45%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -1.4 M€, representing -12.1% of revenue. Positive scissor effect: EBITDA margin improves by +3.1 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 440 k€, i.e. 3.8% 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
11 463 351 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
5 194 824 €
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
-1 381 707 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
393 116 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
439 957 €
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
-12.0%
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 75%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 44%. 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 12.8 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 6.2% 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
74.787%
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
44.456%
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
6.153%
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
12.832
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
55.779
48.268
42.674
60.669
90.216
104.267
105.777
86.321
74.787
Financial autonomy
50.65
49.975
51.078
44.95
40.211
40.659
40.91
41.226
44.456
Repayment capacity
4.746
6.04
3.462
6.098
16.825
38.083
-10.227
-14.66
12.832
Cash flow / Revenue
7.921%
5.438%
8.151%
6.912%
5.156%
1.75%
-12.679%
-6.827%
6.153%
Sector positioning
Debt ratio
74.792024
2022
2023
2024
Q1: 16.39
Med: 49.48
Q3: 123.43
Average
In 2024, the debt ratio of FRANCOIS LURTON (74.79) 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
44.46%2024
2022
2023
2024
Q1: 25.11%
Med: 40.47%
Q3: 53.33%
Good
In 2024, the financial autonomy of FRANCOIS LURTON (44.5%) 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
12.83 years2024
2022
2023
2024
Q1: 0.33 years
Med: 4.79 years
Q3: 13.22 years
Average+49 pts over 3 years
In 2024, the repayment capacity of FRANCOIS LURTON (12.83) 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 94.83. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
94.834
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
-29.806
Liquidity indicators evolution FRANCOIS LURTON
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
131.495
127.165
121.374
99.563
118.439
221.862
270.948
124.402
94.834
Interest coverage
29.44
7.525
2.809
29.794
19.984
22.742
-22.044
-45.172
-29.806
Sector positioning
Liquidity ratio
94.832024
2022
2023
2024
Q1: 144.13
Med: 223.89
Q3: 545.67
Watch-35 pts over 3 years
In 2024, the liquidity ratio of FRANCOIS LURTON (94.83) 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
-29.81x2024
2022
2023
2024
Q1: 0.54x
Med: 8.42x
Q3: 19.65x
Watch
In 2024, the interest coverage of FRANCOIS LURTON (-29.8x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 184 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 103 days. The gap of 81 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Inventory turnover is 70 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 219 days of revenue, i.e. 7.0 M€ to permanently finance. Over 2016-2024, WCR increased by +65%, 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
6 973 844 €
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
184 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
103 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
70 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
219 j
WCR and payment terms evolution FRANCOIS LURTON
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
4 231 952 €
6 032 134 €
5 263 673 €
3 432 421 €
8 831 619 €
10 554 459 €
11 577 198 €
11 991 214 €
6 973 844 €
Inventory turnover (days)
58
49
55
53
100
44
77
74
70
Customer payment term (days)
27
29
30
44
115
64
145
173
184
Supplier payment term (days)
67
91
81
79
138
71
92
151
103
Positioning of FRANCOIS LURTON in its sector
Comparison with sector Vinification
Valuation estimate
Based on 55 transactions of similar company sales
(all years),
the value of FRANCOIS LURTON is estimated at
2 646 732 €
(range 1 450 981€ - 6 452 467€).
The price/revenue ratio is 0.34x
(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
55 tx
1450k€2646k€6452k€
2 646 732 €Range: 1 450 981€ - 6 452 467€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
11 463 351 €×0.34x
Estimation3 932 422 €
2 148 434€ - 9 436 591€
Net Income Multiple20%
439 957 €×1.6x
Estimation718 198 €
404 802€ - 1 976 283€
How is this estimate calculated?
This estimate is based on the analysis of 55 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 (Vinification)
Compare FRANCOIS LURTON with other companies in the same sector:
The revenue of FRANCOIS LURTON in 2024 is 11.5 M€.
Is FRANCOIS LURTON profitable?
Yes, FRANCOIS LURTON generated a net profit of 440 k€ in 2024.
Where is the headquarters of FRANCOIS LURTON ?
The headquarters of FRANCOIS LURTON is located in VAYRES (33870), in the department Gironde.
Where to find the tax return of FRANCOIS LURTON ?
The tax return of FRANCOIS LURTON 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 FRANCOIS LURTON operate?
FRANCOIS LURTON operates in the sector Vinification (NAF code 11.02B). 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