JEAN LEMPEREUR DEAUVILLE : revenue, balance sheet and financial ratios
JEAN LEMPEREUR DEAUVILLE is a French company
founded 17 years ago,
specialized in the sector Commerces de détail d'optique.
Based in DEAUVILLE (14800),
this company of category PME
shows in 2018 a revenue of 544 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - JEAN LEMPEREUR DEAUVILLE (SIREN 509056495)
Indicator
2018
2017
2016
Revenue
543 502 €
568 606 €
624 321 €
Net income
8 605 €
35 551 €
35 719 €
EBITDA
69 173 €
99 045 €
110 564 €
Net margin
1.6%
6.3%
5.7%
Revenue and income statement
In 2018, JEAN LEMPEREUR DEAUVILLE achieves revenue of 544 k€. Revenue is declining over the period 2016-2018 (CAGR: -6.7%). Slight decline of -4% vs 2017. After deducting consumption (240 k€), gross margin stands at 304 k€, i.e. a rate of 56%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 69 k€, representing 12.7% of revenue. Warning negative scissor effect: despite revenue change (-4%), EBITDA varies by -30%, reducing margin by 4.7 pts. This reflects costs rising faster than revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 9 k€, i.e. 1.6% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2018)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
543 502 €
Gross margin (2018)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
303 815 €
EBITDA (2018)
?
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
69 173 €
EBIT (2018)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
9 087 €
Net income (2018)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
8 605 €
EBITDA margin (2018)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
12.7%
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 6%. This very low level reflects a solid financial structure, offering significant room for future investments or acquisitions. Financial autonomy (= Equity / Total assets x 100) reaches 69%. 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 1.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 3.5% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
Debt ratio (2018)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
6.159%
Financial autonomy (2018)
?
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
69.04%
Cash flow / Revenue (2018)
?
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
3.546%
Repayment capacity (2018)
?
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
1.014
Asset age ratio (2018)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution JEAN LEMPEREUR DEAUVILLE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
Debt ratio
1.99
0.0
6.159
Financial autonomy
56.846
70.876
69.04
Repayment capacity
0.096
0.0
1.014
Cash flow / Revenue
9.061%
8.482%
3.546%
Sector positioning
Debt ratio
6.162018
2016
2017
2018
Q1: 5.39
Med: 27.18
Q3: 85.63
Good
In 2018, the debt ratio of JEAN LEMPEREUR DEAUVILLE (6.16) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
69.04%2018
2016
2017
2018
Q1: 22.34%
Med: 48.75%
Q3: 68.56%
Excellent+11 pts over 3 years
In 2018, the financial autonomy of JEAN LEMPEREUR DEAUVILLE (69.0%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
1.01 years2018
2016
2017
2018
Q1: 0.01 years
Med: 0.99 years
Q3: 3.3 years
Average+23 pts over 3 years
In 2018, the repayment capacity of JEAN LEMPEREUR DEAUVILLE (1.01) 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 148.39. 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 0.9x. Danger: operating income does not cover interest charges, unsustainable situation.
Liquidity ratio (2018)
?
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
148.386
Interest coverage (2018)
?
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
0.947
Liquidity indicators evolution JEAN LEMPEREUR DEAUVILLE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
Liquidity ratio
80.598
107.589
148.386
Interest coverage
3.293
1.229
0.947
Sector positioning
Liquidity ratio
148.392018
2016
2017
2018
Q1: 141.19
Med: 218.34
Q3: 343.84
Average+7 pts over 3 years
In 2018, the liquidity ratio of JEAN LEMPEREUR DEAUVILLE (148.39) 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
0.95x2018
2016
2017
2018
Q1: 0.0x
Med: 1.57x
Q3: 5.84x
Average-13 pts over 3 years
In 2018, the interest coverage of JEAN LEMPEREUR DEAUVILLE (0.9x) 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: 5 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 48 days. Excellent situation: suppliers finance 43 days of the operating cycle (retail model). Inventory turnover is 43 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 64 days of revenue, i.e. 96 k€ to permanently finance. Over 2016-2018, WCR increased by +485%, requiring additional financing.
Operating WCR (2018)
?
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
96 390 €
Customer credit (2018)
?
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
5 j
Supplier credit (2018)
?
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
48 j
Inventory turnover (2018)
?
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
43 j
WCR in days of revenue (2018)
?
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
64 j
WCR and payment terms evolution JEAN LEMPEREUR DEAUVILLE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
Operating WCR
16 476 €
45 716 €
96 390 €
Inventory turnover (days)
73
63
43
Customer payment term (days)
9
6
5
Supplier payment term (days)
73
48
48
Positioning of JEAN LEMPEREUR DEAUVILLE in its sector
Comparison with sector Commerces de détail d'optique
Valuation estimate
Based on 123 transactions of similar company sales
in 2018,
the value of JEAN LEMPEREUR DEAUVILLE is estimated at
223 302 €
(range 92 870€ - 434 612€).
With an EBITDA of 69 173€, the sector multiple of 4.2x is applied.
The price/revenue ratio is 0.43x
(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 value2018
123 transactions
92k€223k€434k€
223 302 €Range: 92 870€ - 434 612€
NAF 5 année 2018
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
69 173 €×4.2x
Estimation287 764 €
134 099€ - 584 329€
Revenue Multiple30%
543 502 €×0.43x
Estimation232 353 €
76 365€ - 409 247€
Net Income Multiple20%
8 605 €×5.6x
Estimation48 573 €
14 556€ - 98 371€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 123 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 (Commerces de détail d'optique)
Compare JEAN LEMPEREUR DEAUVILLE with other companies in the same sector:
Frequently asked questions about JEAN LEMPEREUR DEAUVILLE
What is the revenue of JEAN LEMPEREUR DEAUVILLE ?
The revenue of JEAN LEMPEREUR DEAUVILLE in 2018 is 544 k€.
Is JEAN LEMPEREUR DEAUVILLE profitable?
Yes, JEAN LEMPEREUR DEAUVILLE generated a net profit of 9 k€ in 2018.
Where is the headquarters of JEAN LEMPEREUR DEAUVILLE ?
The headquarters of JEAN LEMPEREUR DEAUVILLE is located in DEAUVILLE (14800), in the department Calvados.
Where to find the tax return of JEAN LEMPEREUR DEAUVILLE ?
The tax return of JEAN LEMPEREUR DEAUVILLE 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 JEAN LEMPEREUR DEAUVILLE operate?
JEAN LEMPEREUR DEAUVILLE operates in the sector Commerces de détail d'optique (NAF code 47.78A). 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