Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2000-01-01 (26 years)Status: ActiveBusiness sector: Fabrication de carrosseries et remorquesLocation: OBJAT (19130), Correze
LABROUSSE SERVICES : revenue, balance sheet and financial ratios
LABROUSSE SERVICES is a French company
founded 26 years ago,
specialized in the sector Fabrication de carrosseries et remorques.
Based in OBJAT (19130),
this company of category PME
shows in 2024 a revenue of 445 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LABROUSSE SERVICES (SIREN 431895309)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
444 640 €
602 840 €
437 452 €
482 444 €
308 656 €
327 949 €
279 423 €
319 161 €
N/C
Net income
3 828 €
22 500 €
17 388 €
59 507 €
47 109 €
43 226 €
47 870 €
46 336 €
17 473 €
EBITDA
20 849 €
51 487 €
41 130 €
96 660 €
66 553 €
58 617 €
63 078 €
60 403 €
N/C
Net margin
0.9%
3.7%
4.0%
12.3%
15.3%
13.2%
17.1%
14.5%
N/C
Revenue and income statement
In 2024, LABROUSSE SERVICES achieves revenue of 445 k€. Revenue is growing positively over 9 years (CAGR: +4.9%). Significant drop of -26% vs 2023. After deducting consumption (99 k€), gross margin stands at 345 k€, i.e. a rate of 78%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 21 k€, representing 4.7% of revenue. Warning negative scissor effect: despite revenue change (-26%), EBITDA varies by -60%, reducing margin by 3.9 pts. This reflects costs rising faster than revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 4 k€, i.e. 0.9% 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
444 640 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
345 455 €
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
20 849 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
5 912 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
3 828 €
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 104%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 40%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 15.3 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 4.2% 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
104.397%
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
39.624%
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
4.22%
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
15.338
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
15.837
16.043
13.824
7.663
124.554
105.456
103.304
98.552
104.397
Financial autonomy
70.197
64.677
74.813
80.773
38.506
45.623
39.336
39.389
39.624
Repayment capacity
None
0.73
0.688
0.448
7.136
4.867
9.322
6.694
15.338
Cash flow / Revenue
None%
16.127%
18.84%
14.871%
17.671%
15.807%
8.343%
7.616%
4.22%
Sector positioning
Debt ratio
104.42024
2022
2023
2024
Q1: 4.79
Med: 27.7
Q3: 79.01
Watch
In 2024, the debt ratio of LABROUSSE SERVICES (104.40) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
39.62%2024
2022
2023
2024
Q1: 20.53%
Med: 39.52%
Q3: 57.49%
Good
In 2024, the financial autonomy of LABROUSSE SERVICES (39.6%) 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
15.34 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.89 years
Q3: 2.67 years
Watch
In 2024, the repayment capacity of LABROUSSE SERVICES (15.34) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 306.03. 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 7.0x. 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
306.031
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
6.998
Liquidity indicators evolution LABROUSSE SERVICES
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
495.515
379.925
636.973
700.18
457.942
899.301
306.807
279.755
306.031
Interest coverage
None
0.0
0.0
0.0
0.921
1.987
4.821
3.356
6.998
Sector positioning
Liquidity ratio
306.032024
2022
2023
2024
Q1: 153.1
Med: 220.25
Q3: 325.12
Good
In 2024, the liquidity ratio of LABROUSSE SERVICES (306.03) 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
7.0x2024
2022
2023
2024
Q1: 0.0x
Med: 2.31x
Q3: 8.74x
Good-7 pts over 3 years
In 2024, the interest coverage of LABROUSSE SERVICES (7.0x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 98 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 110 days. Favorable situation: supplier credit is longer than customer credit by 12 days. Inventory turnover is 53 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 136 days of revenue, i.e. 169 k€ to permanently finance.
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
168 545 €
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
98 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
110 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
53 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
136 j
WCR and payment terms evolution LABROUSSE SERVICES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
45 222 €
140 832 €
66 354 €
128 321 €
71 238 €
155 414 €
146 737 €
168 545 €
Inventory turnover (days)
0
54
60
51
55
32
53
35
53
Customer payment term (days)
0
59
65
41
0
0
74
60
98
Supplier payment term (days)
0
50
52
31
239
23
170
116
110
Positioning of LABROUSSE SERVICES in its sector
Comparison with sector Fabrication de carrosseries et remorques
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (31 transactions).
This range of 17 588€ to 43 723€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
17k€33k€43k€
33 986 €Range: 17 588€ - 43 723€
NAF 5 all-time
How is this estimate calculated?
This estimate is based on the analysis of 31 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 (Fabrication de carrosseries et remorques)
Compare LABROUSSE SERVICES with other companies in the same sector:
Frequently asked questions about LABROUSSE SERVICES
What is the revenue of LABROUSSE SERVICES ?
The revenue of LABROUSSE SERVICES in 2024 is 445 k€.
Is LABROUSSE SERVICES profitable?
Yes, LABROUSSE SERVICES generated a net profit of 4 k€ in 2024.
Where is the headquarters of LABROUSSE SERVICES ?
The headquarters of LABROUSSE SERVICES is located in OBJAT (19130), in the department Correze.
Where to find the tax return of LABROUSSE SERVICES ?
The tax return of LABROUSSE SERVICES 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 LABROUSSE SERVICES operate?
LABROUSSE SERVICES operates in the sector Fabrication de carrosseries et remorques (NAF code 29.20Z). 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