Employees: 21 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1983-01-01 (43 years)Status: ActiveBusiness sector: Agencement de lieux de venteLocation: APT (84400), Vaucluse
L S B LA SALLE BLANCHE : revenue, balance sheet and financial ratios
L S B LA SALLE BLANCHE is a French company
founded 43 years ago,
specialized in the sector Agencement de lieux de vente.
Based in APT (84400),
this company of category PME
shows in 2024 a revenue of 23.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - L S B LA SALLE BLANCHE (SIREN 326676681)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
23 500 888 €
24 086 829 €
16 065 585 €
14 494 254 €
8 101 090 €
10 955 358 €
10 686 492 €
10 858 531 €
11 845 158 €
Net income
571 180 €
978 725 €
724 623 €
737 615 €
-1 342 453 €
121 940 €
468 527 €
525 617 €
313 911 €
EBITDA
765 308 €
1 218 695 €
573 686 €
466 960 €
-1 275 494 €
157 032 €
157 144 €
1 470 314 €
657 160 €
Net margin
2.4%
4.1%
4.5%
5.1%
-16.6%
1.1%
4.4%
4.8%
2.7%
Revenue and income statement
In 2024, L S B LA SALLE BLANCHE achieves revenue of 23.5 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +8.9%. Slight decline of -2% vs 2023. After deducting consumption (3.9 M€), gross margin stands at 19.6 M€, i.e. a rate of 84%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 765 k€, representing 3.3% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 571 k€, i.e. 2.4% 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
23 500 888 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
19 648 587 €
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
765 308 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
759 248 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
571 180 €
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
3.3%
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 37%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 37%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.1 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 5.7% 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
37.384%
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
37.036%
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
5.737%
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
1.143
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 L S B LA SALLE BLANCHE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
10.847
15.136
5.438
32.427
165.189
135.669
75.947
34.888
37.384
Financial autonomy
51.899
37.434
50.646
41.273
20.521
23.103
28.015
29.124
37.036
Repayment capacity
0.449
0.083
-0.745
5.632
-2.452
9.38
5.527
1.955
1.143
Cash flow / Revenue
4.499%
11.713%
-2.114%
0.987%
-15.99%
2.655%
3.674%
3.785%
5.737%
Sector positioning
Debt ratio
37.382024
2022
2023
2024
Q1: 2.25
Med: 21.46
Q3: 59.11
Average-8 pts over 3 years
In 2024, the debt ratio of L S B LA SALLE BLANCHE (37.38) 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
37.04%2024
2022
2023
2024
Q1: 16.37%
Med: 35.85%
Q3: 53.47%
Good+8 pts over 3 years
In 2024, the financial autonomy of L S B LA SALLE BLANCHE (37.0%) 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
1.14 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.21 years
Q3: 1.49 years
Average-8 pts over 3 years
In 2024, the repayment capacity of L S B LA SALLE BLANCHE (1.14) 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 254.47. 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 7.6x. Operating income very largely covers interest expenses: high safety margin.
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
254.467
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
7.611
Liquidity indicators evolution L S B LA SALLE BLANCHE
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
325.543
184.408
224.385
226.592
280.27
247.046
336.722
226.852
254.467
Interest coverage
5.08
0.642
3.374
7.715
-2.009
8.788
7.505
2.596
7.611
Sector positioning
Liquidity ratio
254.472024
2022
2023
2024
Q1: 138.32
Med: 193.45
Q3: 288.62
Good-9 pts over 3 years
In 2024, the liquidity ratio of L S B LA SALLE BLANCHE (254.47) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
7.61x2024
2022
2023
2024
Q1: 0.0x
Med: 0.28x
Q3: 2.51x
Excellent
In 2024, the interest coverage of L S B LA SALLE BLANCHE (7.6x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 100 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 44 days. The gap of 56 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 16 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 127 days of revenue, i.e. 8.3 M€ to permanently finance. Over 2016-2024, WCR increased by +325%, 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
8 274 428 €
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
100 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
44 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
16 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
127 j
WCR and payment terms evolution L S B LA SALLE BLANCHE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
1 945 212 €
4 246 229 €
3 670 383 €
4 062 137 €
2 082 628 €
6 780 847 €
4 115 039 €
4 991 995 €
8 274 428 €
Inventory turnover (days)
24
29
30
32
29
33
23
16
16
Customer payment term (days)
50
160
112
130
153
143
142
105
100
Supplier payment term (days)
26
61
65
62
91
66
56
76
44
Positioning of L S B LA SALLE BLANCHE in its sector
Comparison with sector Agencement de lieux de vente
Valuation estimate
Based on 51 transactions of similar company sales
in 2024,
the value of L S B LA SALLE BLANCHE is estimated at
1 990 690 €
(range 1 008 303€ - 2 875 227€).
With an EBITDA of 765 308€, the sector multiple of 1.6x is applied.
The price/revenue ratio is 0.14x
(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
51 tx
1008k€1990k€2875k€
1 990 690 €Range: 1 008 303€ - 2 875 227€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
765 308 €×1.6x
Estimation1 187 160 €
656 705€ - 1 596 609€
Revenue Multiple30%
23 500 888 €×0.14x
Estimation3 363 602 €
1 754 960€ - 3 973 833€
Net Income Multiple20%
571 180 €×3.4x
Estimation1 940 149 €
767 313€ - 4 423 865€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 51 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 (Agencement de lieux de vente)
Compare L S B LA SALLE BLANCHE with other companies in the same sector:
Frequently asked questions about L S B LA SALLE BLANCHE
What is the revenue of L S B LA SALLE BLANCHE ?
The revenue of L S B LA SALLE BLANCHE in 2024 is 23.5 M€.
Is L S B LA SALLE BLANCHE profitable?
Yes, L S B LA SALLE BLANCHE generated a net profit of 571 k€ in 2024.
Where is the headquarters of L S B LA SALLE BLANCHE ?
The headquarters of L S B LA SALLE BLANCHE is located in APT (84400), in the department Vaucluse.
Where to find the tax return of L S B LA SALLE BLANCHE ?
The tax return of L S B LA SALLE BLANCHE 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 L S B LA SALLE BLANCHE operate?
L S B LA SALLE BLANCHE operates in the sector Agencement de lieux de vente (NAF code 43.32C). 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