Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1996-11-27 (29 years)Status: ActiveBusiness sector: Autres commerces de détail spécialisés diversLocation: GAVARNIE-GEDRE (65120), Hautes-Pyrenees
LA BOUVERANDE : revenue, balance sheet and financial ratios
LA BOUVERANDE is a French company
founded 29 years ago,
specialized in the sector Autres commerces de détail spécialisés divers.
Based in GAVARNIE-GEDRE (65120),
this company of category PME
shows in 2024 a revenue of 232 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LA BOUVERANDE (SIREN 410491872)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
231 659 €
221 865 €
198 834 €
153 413 €
146 464 €
193 954 €
198 027 €
176 204 €
171 998 €
Net income
3 881 €
2 767 €
-13 658 €
-27 981 €
27 522 €
3 793 €
2 695 €
1 926 €
1 403 €
EBITDA
2 811 €
3 165 €
-11 655 €
41 008 €
27 026 €
1 240 €
1 959 €
15 539 €
21 737 €
Net margin
1.7%
1.2%
-6.9%
-18.2%
18.8%
2.0%
1.4%
1.1%
0.8%
Revenue and income statement
In 2024, LA BOUVERANDE achieves revenue of 232 k€. Revenue is growing positively over 9 years (CAGR: +3.8%). Vs 2023: +4%. After deducting consumption (106 k€), gross margin stands at 125 k€, i.e. a rate of 54%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 3 k€, representing 1.2% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 4 k€, i.e. 1.7% 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
231 659 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
125 224 €
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
2 811 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
4 181 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
3 881 €
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
1.2%
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 14%. 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 10%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 4.7 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 1.7% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
14.462%
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
10.355%
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
1.722%
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
4.652
Solvency indicators evolution LA BOUVERANDE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
68.293
66.531
72.406
63.295
69.992
57.734
52.504
25.285
14.462
Financial autonomy
39.059
38.608
38.352
34.817
40.313
32.362
29.482
16.571
10.355
Repayment capacity
3.458
4.587
9.266
6.593
2.003
-1.975
-3.415
11.01
4.652
Cash flow / Revenue
1.681%
1.856%
1.362%
1.955%
18.791%
-18.196%
-6.783%
1.325%
1.722%
Sector positioning
Debt ratio
14.462024
2022
2023
2024
Q1: 0.03
Med: 14.44
Q3: 63.29
Good-9 pts over 3 years
In 2024, the debt ratio of LA BOUVERANDE (14.46) 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
10.36%2024
2022
2023
2024
Q1: 4.11%
Med: 30.16%
Q3: 59.21%
Average-14 pts over 3 years
In 2024, the financial autonomy of LA BOUVERANDE (10.4%) 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
4.65 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 1.8 years
Average+50 pts over 3 years
In 2024, the repayment capacity of LA BOUVERANDE (4.65) 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 222.15. 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 6.8x. 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
222.147
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
6.759
Liquidity indicators evolution LA BOUVERANDE
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
57.522
64.942
84.041
86.506
166.538
257.703
219.904
246.42
222.147
Interest coverage
2.02
0.766
5.462
2.661
0.77
0.654
-3.286
9.163
6.759
Sector positioning
Liquidity ratio
222.152024
2022
2023
2024
Q1: 128.25
Med: 221.87
Q3: 403.52
Good
In 2024, the liquidity ratio of LA BOUVERANDE (222.15) 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
6.76x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 2.7x
Excellent+50 pts over 3 years
In 2024, the interest coverage of LA BOUVERANDE (6.8x) 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 15 days. Favorable situation: supplier credit is longer than customer credit by 15 days. Inventory turnover is 67 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 19 days of revenue, i.e. 13 k€ to permanently finance. Over 2016-2024, WCR increased by +128%, 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
12 521 €
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
0 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
15 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
67 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
19 j
WCR and payment terms evolution LA BOUVERANDE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-45 265 €
-36 004 €
-34 920 €
-28 919 €
-16 238 €
27 047 €
14 791 €
18 552 €
12 521 €
Inventory turnover (days)
76
83
87
86
87
156
112
80
67
Customer payment term (days)
6
3
14
10
0
17
0
0
0
Supplier payment term (days)
14
14
39
51
11
51
59
26
15
Positioning of LA BOUVERANDE in its sector
Comparison with sector Autres commerces de détail spécialisés divers
Valuation estimate
Based on 117 transactions of similar company sales
in 2024,
the value of LA BOUVERANDE is estimated at
44 269 €
(range 25 615€ - 71 105€).
With an EBITDA of 2 811€, the sector multiple of 4.0x is applied.
The price/revenue ratio is 0.53x
(in line with sector norms).
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
117 transactions
25k€44k€71k€
44 269 €Range: 25 615€ - 71 105€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
2 811 €×4.0x
Estimation11 165 €
7 704€ - 21 050€
Revenue Multiple30%
231 659 €×0.53x
Estimation122 651 €
69 575€ - 182 378€
Net Income Multiple20%
3 881 €×2.4x
Estimation9 456 €
4 455€ - 29 333€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 117 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 (Autres commerces de détail spécialisés divers)
Compare LA BOUVERANDE with other companies in the same sector:
Yes, LA BOUVERANDE generated a net profit of 4 k€ in 2024.
Where is the headquarters of LA BOUVERANDE ?
The headquarters of LA BOUVERANDE is located in GAVARNIE-GEDRE (65120), in the department Hautes-Pyrenees.
Where to find the tax return of LA BOUVERANDE ?
The tax return of LA BOUVERANDE 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 LA BOUVERANDE operate?
LA BOUVERANDE operates in the sector Autres commerces de détail spécialisés divers (NAF code 47.78C). 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