Employees: 22 (2023.0)Legal category: SA (autres)Size: GECreation date: 1980-08-26 (45 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: PARIS (75008), Paris
GROUPE LUCIEN BARRIERE : revenue, balance sheet and financial ratios
GROUPE LUCIEN BARRIERE is a French company
founded 45 years ago,
specialized in the sector Activités des sièges sociaux.
Based in PARIS (75008),
this company of category GE
shows in 2024 a revenue of 45.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GROUPE LUCIEN BARRIERE (SIREN 320050859)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
45 714 119 €
34 119 498 €
30 197 866 €
23 192 338 €
26 592 268 €
29 237 888 €
28 088 268 €
27 249 638 €
26 137 720 €
Net income
11 057 012 €
-34 959 926 €
139 832 133 €
45 109 979 €
-105 083 352 €
44 420 825 €
54 154 330 €
48 029 416 €
76 539 512 €
EBITDA
-22 099 054 €
-24 034 977 €
-17 048 282 €
-9 168 446 €
-15 193 294 €
-17 561 302 €
-14 084 656 €
-10 717 928 €
-12 619 970 €
Net margin
24.2%
-102.5%
463.1%
194.5%
-395.2%
151.9%
192.8%
176.3%
292.8%
Revenue and income statement
In 2024, GROUPE LUCIEN BARRIERE achieves revenue of 45.7 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +7.2%. Vs 2023, growth of +34% (34.1 M€ -> 45.7 M€). After deducting consumption (42 k€), gross margin stands at 45.7 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -22.1 M€, representing -48.3% of revenue. Positive scissor effect: EBITDA margin improves by +22.1 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 11.1 M€, i.e. 24.2% 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
45 714 119 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
45 672 457 €
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
-22 099 054 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-18 164 352 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
11 057 012 €
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
-48.3%
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 59%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
40.717%
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
58.775%
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
-12.132%
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
-70.412
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution GROUPE LUCIEN BARRIERE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
25.174
25.854
24.083
23.962
33.723
30.071
23.567
36.558
40.717
Financial autonomy
69.92
68.937
69.808
69.039
64.584
70.804
72.058
62.711
58.775
Repayment capacity
6.212
5.045
6.25
5.428
9.515
12.155
8.102
37.867
-70.412
Cash flow / Revenue
165.67%
205.065%
153.249%
171.753%
137.621%
111.877%
116.945%
27.195%
-12.132%
Sector positioning
Debt ratio
40.722024
2022
2023
2024
Q1: 0.06
Med: 14.6
Q3: 89.53
Average+9 pts over 3 years
In 2024, the debt ratio of GROUPE LUCIEN BARRIERE (40.72) 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
58.77%2024
2022
2023
2024
Q1: 11.56%
Med: 51.97%
Q3: 85.23%
Good-10 pts over 3 years
In 2024, the financial autonomy of GROUPE LUCIEN BARRIERE (58.8%) 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
-70.41 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.2 years
Q3: 3.73 years
Excellent-50 pts over 3 years
In 2024, the repayment capacity of GROUPE LUCIEN BARRIERE (-70.41) 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 136.25. 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
136.249
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
-192.115
Liquidity indicators evolution GROUPE LUCIEN BARRIERE
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
217.439
219.465
226.507
219.614
215.874
348.507
268.741
164.676
136.249
Interest coverage
-36.76
-111.732
-196.103
-145.43
-946.127
-743.975
-65.986
-261.354
-192.115
Sector positioning
Liquidity ratio
136.252024
2022
2023
2024
Q1: 116.68
Med: 458.4
Q3: 2174.13
Average-16 pts over 3 years
In 2024, the liquidity ratio of GROUPE LUCIEN BARRIERE (136.25) 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
-192.12x2024
2022
2023
2024
Q1: -45.52x
Med: 0.0x
Q3: 2.86x
Average
In 2024, the interest coverage of GROUPE LUCIEN BARRIERE (-192.1x) 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: 56 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 90 days. Excellent situation: suppliers finance 34 days of the operating cycle (retail model). Overall, WCR represents 867 days of revenue, i.e. 110.1 M€ to permanently finance. Notable WCR improvement over the period (-52%), 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
110 064 970 €
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
56 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
90 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
0 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
867 j
WCR and payment terms evolution GROUPE LUCIEN BARRIERE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
227 409 665 €
253 175 024 €
274 161 438 €
287 088 869 €
259 753 806 €
298 095 295 €
222 707 450 €
143 333 282 €
110 064 970 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
32
78
54
56
74
67
52
54
56
Supplier payment term (days)
95
92
83
77
135
128
87
46
90
Positioning of GROUPE LUCIEN BARRIERE in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 103 transactions of similar company sales
in 2024,
the value of GROUPE LUCIEN BARRIERE is estimated at
52 409 156 €
(range 19 375 684€ - 134 150 512€).
The price/revenue ratio is 0.38x
(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.
Estimated enterprise value2024
103 transactions
19375k€52409k€134150k€
52 409 156 €Range: 19 375 684€ - 134 150 512€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
45 714 119 €×0.38x
Estimation17 262 476 €
8 227 808€ - 34 864 232€
Net Income Multiple20%
11 057 012 €×9.5x
Estimation105 129 177 €
36 097 499€ - 283 079 934€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 103 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 des sièges sociaux)
Compare GROUPE LUCIEN BARRIERE with other companies in the same sector:
Frequently asked questions about GROUPE LUCIEN BARRIERE
What is the revenue of GROUPE LUCIEN BARRIERE ?
The revenue of GROUPE LUCIEN BARRIERE in 2024 is 45.7 M€.
Is GROUPE LUCIEN BARRIERE profitable?
Yes, GROUPE LUCIEN BARRIERE generated a net profit of 11.1 M€ in 2024.
Where is the headquarters of GROUPE LUCIEN BARRIERE ?
The headquarters of GROUPE LUCIEN BARRIERE is located in PARIS (75008), in the department Paris.
Where to find the tax return of GROUPE LUCIEN BARRIERE ?
The tax return of GROUPE LUCIEN BARRIERE 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 GROUPE LUCIEN BARRIERE operate?
GROUPE LUCIEN BARRIERE operates in the sector Activités des sièges sociaux (NAF code 70.10Z). 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