Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 1981-02-01 (45 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: JUVIGNAC (34990), Herault
LABOURNAS INVESTISSEMENT : revenue, balance sheet and financial ratios
LABOURNAS INVESTISSEMENT is a French company
founded 45 years ago,
specialized in the sector Activités des sièges sociaux.
Based in JUVIGNAC (34990),
this company of category PME
shows in 2023 a revenue of 311 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LABOURNAS INVESTISSEMENT (SIREN 320878101)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
311 119 €
299 333 €
295 110 €
216 060 €
249 527 €
280 343 €
535 250 €
428 017 €
Net income
136 526 €
154 675 €
204 842 €
76 290 €
180 596 €
503 835 €
242 373 €
376 769 €
EBITDA
226 992 €
188 417 €
162 448 €
73 130 €
72 754 €
135 319 €
327 692 €
281 625 €
Net margin
43.9%
51.7%
69.4%
35.3%
72.4%
179.7%
45.3%
88.0%
Revenue and income statement
In 2023, LABOURNAS INVESTISSEMENT achieves revenue of 311 k€. Activity remains stable over the period (CAGR: -4.5%). Vs 2022: +4%. After deducting consumption (0 €), gross margin stands at 311 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 227 k€, representing 73.0% of revenue. Positive scissor effect: EBITDA margin improves by +10.0 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 137 k€, i.e. 43.9% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
311 119 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
311 119 €
EBITDA (2023)
?
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
226 992 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
180 689 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
136 526 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
73.0%
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 2%. 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 97%. 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 0.3 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 110.3% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
1.983%
Financial autonomy (2023)
?
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
96.761%
Cash flow / Revenue (2023)
?
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
110.282%
Repayment capacity (2023)
?
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
0.31
Asset age ratio (2023)
?
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
Debt ratio
0.452
5.758
6.133
6.07
5.507
5.005
2.174
1.983
Financial autonomy
98.29
93.811
93.915
92.501
93.841
92.865
96.744
96.761
Repayment capacity
0.092
1.093
1.567
1.938
1.369
0.94
0.356
0.31
Cash flow / Revenue
54.62%
48.327%
74.023%
67.443%
99.424%
98.13%
111.954%
110.282%
Sector positioning
Debt ratio
1.982023
2021
2022
2023
Q1: 0.15
Med: 18.74
Q3: 101.68
Good
In 2023, the debt ratio of LABOURNAS INVESTISSEMENT (1.98) 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
96.76%2023
2021
2022
2023
Q1: 13.72%
Med: 51.33%
Q3: 84.16%
Excellent
In 2023, the financial autonomy of LABOURNAS INVESTISSEMENT (96.8%) 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
0.31 years2023
2021
2022
2023
Q1: 0.0 years
Med: 0.21 years
Q3: 3.84 years
Average
In 2023, the repayment capacity of LABOURNAS INVESTISSEMENT (0.31) 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 6624.94. 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 318.0x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2023)
?
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
6624.943
Interest coverage (2023)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
4129.597
6487.462
11206.126
3073.834
7370.508
3248.468
9585.211
6624.943
Interest coverage
2.11
4.627
198.628
273.872
437.25
215.905
284.683
318.012
Sector positioning
Liquidity ratio
6624.942023
2021
2022
2023
Q1: 110.36
Med: 414.42
Q3: 1923.42
Excellent
In 2023, the liquidity ratio of LABOURNAS INVESTISSEMENT (6624.94) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
318.01x2023
2021
2022
2023
Q1: -38.43x
Med: 0.0x
Q3: 2.72x
Excellent
In 2023, the interest coverage of LABOURNAS INVESTISSEMENT (318.0x) 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: 353 days. Excellent situation: suppliers finance 353 days of the operating cycle (retail model). Overall, WCR represents 15 days of revenue, i.e. 13 k€ to permanently finance. Notable WCR improvement over the period (-98%), freeing up cash.
Operating WCR (2023)
?
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
12 659 €
Customer credit (2023)
?
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 (2023)
?
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
353 j
Inventory turnover (2023)
?
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
0 j
WCR in days of revenue (2023)
?
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
15 j
WCR and payment terms evolution LABOURNAS INVESTISSEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
730 985 €
805 690 €
45 648 €
-35 647 €
80 368 €
-55 065 €
124 343 €
12 659 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
44
31
0
1
0
0
0
0
Supplier payment term (days)
173
133
127
221
363
461
438
353
Positioning of LABOURNAS INVESTISSEMENT in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 89 transactions of similar company sales
in 2023,
the value of LABOURNAS INVESTISSEMENT is estimated at
689 157 €
(range 341 713€ - 1 251 728€).
With an EBITDA of 226 992€, the sector multiple of 4.0x is applied.
The price/revenue ratio is 0.52x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2023
89 tx
341k€689k€1251k€
689 157 €Range: 341 713€ - 1 251 728€
NAF 5 année 2023
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
226 992 €×4.0x
Estimation912 796 €
468 238€ - 1 482 274€
Revenue Multiple30%
311 119 €×0.52x
Estimation162 895 €
66 636€ - 288 689€
Net Income Multiple20%
136 526 €×6.7x
Estimation919 455 €
438 018€ - 2 119 922€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 89 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 (Activités des sièges sociaux)
Compare LABOURNAS INVESTISSEMENT with other companies in the same sector:
Frequently asked questions about LABOURNAS INVESTISSEMENT
What is the revenue of LABOURNAS INVESTISSEMENT ?
The revenue of LABOURNAS INVESTISSEMENT in 2023 is 311 k€.
Is LABOURNAS INVESTISSEMENT profitable?
Yes, LABOURNAS INVESTISSEMENT generated a net profit of 137 k€ in 2023.
Where is the headquarters of LABOURNAS INVESTISSEMENT ?
The headquarters of LABOURNAS INVESTISSEMENT is located in JUVIGNAC (34990), in the department Herault.
Where to find the tax return of LABOURNAS INVESTISSEMENT ?
The tax return of LABOURNAS INVESTISSEMENT 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 LABOURNAS INVESTISSEMENT operate?
LABOURNAS INVESTISSEMENT operates in the sector Activités des sièges sociaux (NAF code 70.10Z). 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