LA MONTGOLFIERE : revenue, balance sheet and financial ratios
LA MONTGOLFIERE is a French company
founded 37 years ago,
specialized in the sector Hypermarchés.
Based in AMBOISE (37400),
this company of category ETI
shows in 2024 a revenue of 92.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LA MONTGOLFIERE (SIREN 350580320)
Indicator
2024
2023
2022
2021
2020
2019
2017
2016
Revenue
92 785 998 €
91 561 305 €
84 426 361 €
76 388 832 €
73 907 604 €
76 532 985 €
73 197 197 €
71 798 521 €
Net income
1 877 102 €
1 585 589 €
1 669 947 €
1 676 456 €
1 503 289 €
1 452 300 €
1 719 700 €
1 362 054 €
EBITDA
4 363 459 €
3 917 424 €
3 671 992 €
4 057 306 €
3 866 528 €
3 936 151 €
4 237 181 €
3 958 929 €
Net margin
2.0%
1.7%
2.0%
2.2%
2.0%
1.9%
2.3%
1.9%
Revenue and income statement
In 2024, LA MONTGOLFIERE achieves revenue of 92.8 M€. Revenue is growing positively over 8 years (CAGR: +3.3%). Vs 2023: +1%. After deducting consumption (72.8 M€), gross margin stands at 20.0 M€, i.e. a rate of 22%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 4.4 M€, representing 4.7% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 1.9 M€, i.e. 2.0% 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
92 785 998 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
20 022 975 €
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
4 363 459 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
3 216 749 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 877 102 €
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
4.7%
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 123%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 27%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 2.3 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 3.9% 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
123.206%
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
26.528%
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
3.914%
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
2.295
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
2019
2020
2021
2022
2023
2024
Debt ratio
290.284
245.791
197.498
181.582
186.529
186.054
162.038
123.206
Financial autonomy
16.435
17.43
19.617
20.649
21.392
22.158
22.996
26.528
Repayment capacity
2.695
2.169
1.406
3.07
1.737
3.398
3.05
2.295
Cash flow / Revenue
4.199%
4.293%
3.983%
4.098%
4.153%
3.807%
3.577%
3.914%
Sector positioning
Debt ratio
123.212024
2022
2023
2024
Q1: 19.62
Med: 53.81
Q3: 119.13
Average
In 2024, the debt ratio of LA MONTGOLFIERE (123.21) 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
26.53%2024
2022
2023
2024
Q1: 21.34%
Med: 36.4%
Q3: 49.04%
Average+7 pts over 3 years
In 2024, the financial autonomy of LA MONTGOLFIERE (26.5%) 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
2.29 years2024
2022
2023
2024
Q1: 0.71 years
Med: 1.92 years
Q3: 3.81 years
Average-8 pts over 3 years
In 2024, the repayment capacity of LA MONTGOLFIERE (2.29) 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 124.80. 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
124.801
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 LA MONTGOLFIERE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2019
2020
2021
2022
2023
2024
Liquidity ratio
83.96
79.041
76.889
112.94
77.764
125.243
125.445
124.801
Interest coverage
6.448
5.695
4.676
4.056
3.473
3.036
6.345
0.0
Sector positioning
Liquidity ratio
124.82024
2022
2023
2024
Q1: 115.06
Med: 147.03
Q3: 190.08
Average
In 2024, the liquidity ratio of LA MONTGOLFIERE (124.80) 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
0.0x2024
2022
2023
2024
Q1: 1.05x
Med: 3.92x
Q3: 9.05x
Average-30 pts over 3 years
In 2024, the interest coverage of LA MONTGOLFIERE (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. Inventory turnover is 35 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 9 days of revenue, i.e. 2.4 M€ to permanently finance. Notable WCR improvement over the period (-70%), freeing up cash.
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
2 401 302 €
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
0 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
35 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
9 j
WCR and payment terms evolution LA MONTGOLFIERE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2019
2020
2021
2022
2023
2024
Operating WCR
7 926 557 €
7 693 025 €
8 675 014 €
8 331 604 €
7 968 883 €
9 004 071 €
10 043 360 €
2 401 302 €
Inventory turnover (days)
37
37
39
39
37
37
37
35
Customer payment term (days)
2
1
1
1
1
1
9
0
Supplier payment term (days)
35
38
38
41
38
32
33
0
Positioning of LA MONTGOLFIERE in its sector
Comparison with sector Hypermarchés
Valuation estimate
Based on 551 transactions of similar company sales
in 2024,
the value of LA MONTGOLFIERE is estimated at
18 902 071 €
(range 8 061 232€ - 38 663 960€).
With an EBITDA of 4 363 459€, the sector multiple of 4.7x is applied.
The price/revenue ratio is 0.23x
(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
551 transactions
8061k€18902k€38663k€
18 902 071 €Range: 8 061 232€ - 38 663 960€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
4 363 459 €×4.7x
Estimation20 630 145 €
7 189 841€ - 43 942 185€
Revenue Multiple30%
92 785 998 €×0.23x
Estimation21 333 057 €
11 598 978€ - 39 179 204€
Net Income Multiple20%
1 877 102 €×5.8x
Estimation10 935 411 €
4 933 092€ - 24 695 532€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 551 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 (Hypermarchés)
Compare LA MONTGOLFIERE with other companies in the same sector:
The revenue of LA MONTGOLFIERE in 2024 is 92.8 M€.
Is LA MONTGOLFIERE profitable?
Yes, LA MONTGOLFIERE generated a net profit of 1.9 M€ in 2024.
Where is the headquarters of LA MONTGOLFIERE ?
The headquarters of LA MONTGOLFIERE is located in AMBOISE (37400), in the department Indre-et-Loire.
Where to find the tax return of LA MONTGOLFIERE ?
The tax return of LA MONTGOLFIERE 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 MONTGOLFIERE operate?
LA MONTGOLFIERE operates in the sector Hypermarchés (NAF code 47.11F). 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