Employees: 21 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 2007-09-25 (18 years)Status: ActiveBusiness sector: Agencement de lieux de venteLocation: BASSE-GOULAINE (44115), Loire-Atlantique
L2A AGENCEMENT : revenue, balance sheet and financial ratios
L2A AGENCEMENT is a French company
founded 18 years ago,
specialized in the sector Agencement de lieux de vente.
Based in BASSE-GOULAINE (44115),
this company of category ETI
shows in 2024 a revenue of 39.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - L2A AGENCEMENT (SIREN 500196548)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
39 012 431 €
45 208 236 €
30 568 855 €
29 329 120 €
20 490 158 €
27 174 211 €
21 015 781 €
18 619 874 €
15 997 833 €
Net income
2 028 752 €
1 802 400 €
1 397 817 €
1 458 785 €
401 267 €
1 325 697 €
653 741 €
885 001 €
538 739 €
EBITDA
2 049 176 €
2 455 759 €
1 432 629 €
2 149 523 €
803 959 €
1 906 733 €
899 077 €
1 296 500 €
670 303 €
Net margin
5.2%
4.0%
4.6%
5.0%
2.0%
4.9%
3.1%
4.8%
3.4%
Revenue and income statement
In 2024, L2A AGENCEMENT achieves revenue of 39.0 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +11.8%. Significant drop of -14% vs 2023. After deducting consumption (234 k€), gross margin stands at 38.8 M€, i.e. a rate of 99%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 2.0 M€, representing 5.3% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 2.0 M€, i.e. 5.2% 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
39 012 431 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
38 778 476 €
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
2 049 176 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
1 925 204 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
2 028 752 €
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
5.3%
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 1%. 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 42%. 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 0.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 5.6% 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
0.629%
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
41.719%
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
5.564%
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
0.019
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
1.164
0.448
0.075
0.121
22.957
0.069
0.069
0.059
0.629
Financial autonomy
39.407
46.435
40.256
40.077
40.111
34.734
35.975
40.996
41.719
Repayment capacity
0.078
0.013
0.004
0.004
1.398
0.0
0.0
0.0
0.019
Cash flow / Revenue
3.078%
5.206%
3.156%
4.991%
3.492%
5.305%
3.63%
4.719%
5.564%
Sector positioning
Debt ratio
0.632024
2022
2023
2024
Q1: 2.25
Med: 21.46
Q3: 59.11
Excellent
In 2024, the debt ratio of L2A AGENCEMENT (0.63) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
41.72%2024
2022
2023
2024
Q1: 16.37%
Med: 35.85%
Q3: 53.47%
Good
In 2024, the financial autonomy of L2A AGENCEMENT (41.7%) 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
0.02 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.21 years
Q3: 1.49 years
Good
In 2024, the repayment capacity of L2A AGENCEMENT (0.02) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 196.75. 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
196.752
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
0.0
Liquidity indicators evolution L2A AGENCEMENT
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
175.695
177.962
164.071
159.095
200.758
157.033
164.357
184.811
196.752
Interest coverage
0.148
0.039
0.007
0.0
0.136
0.039
0.0
0.0
0.0
Sector positioning
Liquidity ratio
196.752024
2022
2023
2024
Q1: 138.32
Med: 193.45
Q3: 288.62
Good+20 pts over 3 years
In 2024, the liquidity ratio of L2A AGENCEMENT (196.75) 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
0.0x2024
2022
2023
2024
Q1: 0.0x
Med: 0.28x
Q3: 2.51x
Average
In 2024, the interest coverage of L2A AGENCEMENT (0.0x) 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: 69 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 41 days. The company must finance 28 days of gap between collections and payments. Inventory turnover is 4 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 60 days of revenue, i.e. 6.5 M€ to permanently finance. Over 2016-2024, WCR increased by +23%, 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
6 518 197 €
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
69 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
41 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
4 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
60 j
WCR and payment terms evolution L2A AGENCEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
5 311 601 €
5 154 354 €
6 026 906 €
6 913 935 €
6 571 603 €
8 609 270 €
8 459 931 €
8 552 042 €
6 518 197 €
Inventory turnover (days)
8
7
8
7
10
8
10
4
4
Customer payment term (days)
115
94
97
89
111
116
106
76
69
Supplier payment term (days)
67
54
63
59
60
76
77
39
41
Positioning of L2A AGENCEMENT 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 L2A AGENCEMENT is estimated at
4 642 702 €
(range 2 298 260€ - 7 259 135€).
With an EBITDA of 2 049 176€, 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
2298k€4642k€7259k€
4 642 702 €Range: 2 298 260€ - 7 259 135€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
2 049 176 €×1.6x
Estimation3 178 720 €
1 758 382€ - 4 275 054€
Revenue Multiple30%
39 012 431 €×0.14x
Estimation5 583 717 €
2 913 305€ - 6 596 724€
Net Income Multiple20%
2 028 752 €×3.4x
Estimation6 891 138 €
2 725 390€ - 15 712 955€
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 L2A AGENCEMENT with other companies in the same sector:
Yes, L2A AGENCEMENT generated a net profit of 2.0 M€ in 2024.
Where is the headquarters of L2A AGENCEMENT ?
The headquarters of L2A AGENCEMENT is located in BASSE-GOULAINE (44115), in the department Loire-Atlantique.
Where to find the tax return of L2A AGENCEMENT ?
The tax return of L2A AGENCEMENT 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 L2A AGENCEMENT operate?
L2A AGENCEMENT 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