HOLDING LALLEMAND : revenue, balance sheet and financial ratios
HOLDING LALLEMAND is a French company
founded 26 years ago,
specialized in the sector Activités des sièges sociaux.
Based in MARSANNAY-LA-COTE (21160),
this company of category PME
shows in 2024 a revenue of 1.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - HOLDING LALLEMAND (SIREN 423341452)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 037 728 €
573 356 €
613 449 €
652 957 €
593 266 €
540 872 €
516 367 €
532 961 €
510 893 €
Net income
11 201 €
962 879 €
236 980 €
100 257 €
392 093 €
96 862 €
-53 536 €
2 508 €
35 756 €
EBITDA
-83 854 €
-155 822 €
53 707 €
18 864 €
-5 495 €
35 794 €
23 934 €
45 613 €
41 556 €
Net margin
1.1%
167.9%
38.6%
15.4%
66.1%
17.9%
-10.4%
0.5%
7.0%
Revenue and income statement
In 2024, HOLDING LALLEMAND achieves revenue of 1.0 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +9.3%. Vs 2023, growth of +81% (573 k€ -> 1.0 M€). After deducting consumption (0 €), gross margin stands at 1.0 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 -84 k€, representing -8.1% of revenue. Positive scissor effect: EBITDA margin improves by +19.1 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 k€, i.e. 1.1% 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
1 037 728 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 037 728 €
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
-83 854 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-46 299 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
11 201 €
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
-8.1%
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 286%. 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 23%. The balance between equity and debt is satisfactory.
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
285.695%
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
22.801%
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
-4.026%
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
-81.812
Solvency indicators evolution HOLDING LALLEMAND
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
2.082
4.196
456.323
586.71
496.287
525.948
517.465
238.432
285.695
Financial autonomy
50.382
56.716
17.307
14.041
16.122
15.168
15.413
26.951
22.801
Repayment capacity
0.541
-10.465
226.314
110.62
-24.414
84.828
95.958
3.827
-81.812
Cash flow / Revenue
7.373%
-0.738%
3.621%
7.992%
-27.677%
8.308%
5.344%
149.732%
-4.026%
Sector positioning
Debt ratio
285.692024
2022
2023
2024
Q1: 0.06
Med: 14.64
Q3: 89.5
Average
In 2024, the debt ratio of HOLDING LALLEMAND (285.69) 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
22.8%2024
2022
2023
2024
Q1: 11.6%
Med: 51.97%
Q3: 85.23%
Average+7 pts over 3 years
In 2024, the financial autonomy of HOLDING LALLEMAND (22.8%) 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
-81.81 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.21 years
Q3: 3.74 years
Excellent-50 pts over 3 years
In 2024, the repayment capacity of HOLDING LALLEMAND (-81.81) 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 176.99. 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
176.994
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
-38.516
Liquidity indicators evolution HOLDING LALLEMAND
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
165.74
119.346
312.03
202.924
302.579
420.181
711.631
270.462
176.994
Interest coverage
0.0
127.113
364.816
243.868
-863.312
3012.177
557.894
-18.664
-38.516
Sector positioning
Liquidity ratio
176.992024
2022
2023
2024
Q1: 116.82
Med: 458.52
Q3: 2178.3
Average-28 pts over 3 years
In 2024, the liquidity ratio of HOLDING LALLEMAND (176.99) 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
-38.52x2024
2022
2023
2024
Q1: -45.38x
Med: 0.0x
Q3: 2.89x
Average-46 pts over 3 years
In 2024, the interest coverage of HOLDING LALLEMAND (-38.5x) 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: 163 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 226 days. Excellent situation: suppliers finance 63 days of the operating cycle (retail model). Overall, WCR represents 72 days of revenue, i.e. 209 k€ to permanently finance. Over 2016-2024, WCR increased by +35%, 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
208 604 €
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
163 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
226 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
72 j
WCR and payment terms evolution HOLDING LALLEMAND
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
154 203 €
-519 776 €
14 179 €
103 431 €
117 134 €
174 601 €
39 776 €
154 210 €
208 604 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
597
58
55
108
124
155
95
148
163
Supplier payment term (days)
173
190
262
65
47
156
52
216
226
Positioning of HOLDING LALLEMAND 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 HOLDING LALLEMAND is estimated at
277 718 €
(range 126 691€ - 589 565€).
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
126k€277k€589k€
277 718 €Range: 126 691€ - 589 565€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
1 037 728 €×0.38x
Estimation391 865 €
186 774€ - 791 431€
Net Income Multiple20%
11 201 €×9.5x
Estimation106 498 €
36 568€ - 286 766€
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 HOLDING LALLEMAND with other companies in the same sector:
Frequently asked questions about HOLDING LALLEMAND
What is the revenue of HOLDING LALLEMAND ?
The revenue of HOLDING LALLEMAND in 2024 is 1.0 M€.
Is HOLDING LALLEMAND profitable?
Yes, HOLDING LALLEMAND generated a net profit of 11 k€ in 2024.
Where is the headquarters of HOLDING LALLEMAND ?
The headquarters of HOLDING LALLEMAND is located in MARSANNAY-LA-COTE (21160), in the department Cote-d'Or.
Where to find the tax return of HOLDING LALLEMAND ?
The tax return of HOLDING LALLEMAND 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 HOLDING LALLEMAND operate?
HOLDING LALLEMAND 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