Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2011-07-08 (14 years)Status: ActiveBusiness sector: Commerces de détail d'optiqueLocation: PERIGUEUX (24000), Dordogne
LACHAL TRELISSAC : revenue, balance sheet and financial ratios
LACHAL TRELISSAC is a French company
founded 14 years ago,
specialized in the sector Commerces de détail d'optique.
Based in PERIGUEUX (24000),
this company of category PME
shows in 2024 a revenue of 577 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LACHAL TRELISSAC (SIREN 533668471)
Indicator
2024
2023
2021
2020
2019
2018
2017
2016
Revenue
577 438 €
504 983 €
432 302 €
348 409 €
456 104 €
425 340 €
442 797 €
422 741 €
Net income
-49 929 €
1 696 €
3 270 €
-33 986 €
-17 183 €
-48 991 €
-26 115 €
-21 628 €
EBITDA
-35 734 €
-6 210 €
9 888 €
-30 146 €
-15 953 €
-19 553 €
-5 361 €
9 001 €
Net margin
-8.6%
0.3%
0.8%
-9.8%
-3.8%
-11.5%
-5.9%
-5.1%
Revenue and income statement
In 2024, LACHAL TRELISSAC achieves revenue of 577 k€. Revenue is growing positively over 8 years (CAGR: +4.0%). Vs 2023, growth of +14% (505 k€ -> 577 k€). After deducting consumption (219 k€), gross margin stands at 359 k€, i.e. a rate of 62%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -36 k€, representing -6.2% of revenue. Warning negative scissor effect: despite revenue change (+14%), EBITDA varies by -475%, reducing margin by 5.0 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -50 k€ (-8.6% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
577 438 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
358 855 €
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
-35 734 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-37 557 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-49 929 €
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
-6.2%
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 -361%. 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 -31%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
-361.465%
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
-30.987%
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
-8.315%
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
-14.151
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
2023
2024
Debt ratio
-2993.803
-1345.523
-650.601
-581.609
-508.506
-469.708
-482.484
-361.465
Financial autonomy
-3.193
-7.379
-16.708
-19.122
-22.392
-24.717
-23.425
-30.987
Repayment capacity
83.438
-183.787
-22.564
-47.217
-18.304
170.66
580.714
-14.151
Cash flow / Revenue
1.692%
-0.761%
-6.442%
-3.031%
-11.658%
0.851%
0.227%
-8.315%
Sector positioning
Debt ratio
-361.462024
2021
2023
2024
Q1: 6.25
Med: 24.6
Q3: 67.83
Excellent
In 2024, the debt ratio of LACHAL TRELISSAC (-361.46) 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
-30.99%2024
2021
2023
2024
Q1: 27.06%
Med: 52.86%
Q3: 69.46%
Watch
In 2024, the financial autonomy of LACHAL TRELISSAC (-31.0%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
-14.15 years2024
2021
2023
2024
Q1: 0.0 years
Med: 0.84 years
Q3: 2.71 years
Excellent-55 pts over 3 years
In 2024, the repayment capacity of LACHAL TRELISSAC (-14.15) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 143.42. 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
143.42
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
-35.199
Liquidity indicators evolution LACHAL TRELISSAC
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Liquidity ratio
296.391
308.988
271.913
315.686
384.34
300.885
247.99
143.42
Interest coverage
70.114
-110.39
-31.847
-41.215
-24.869
72.866
-205.507
-35.199
Sector positioning
Liquidity ratio
143.422024
2021
2023
2024
Q1: 162.44
Med: 249.24
Q3: 376.94
Watch-36 pts over 3 years
In 2024, the liquidity ratio of LACHAL TRELISSAC (143.42) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
-35.2x2024
2021
2023
2024
Q1: 0.0x
Med: 1.37x
Q3: 5.78x
Watch-54 pts over 3 years
In 2024, the interest coverage of LACHAL TRELISSAC (-35.2x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 13 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 46 days. Excellent situation: suppliers finance 33 days of the operating cycle (retail model). Inventory turnover is 58 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 65 days of revenue, i.e. 104 k€ to permanently finance. Over 2016-2024, WCR increased by +22%, 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
103 881 €
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
13 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
46 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
58 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
65 j
WCR and payment terms evolution LACHAL TRELISSAC
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Operating WCR
84 946 €
89 622 €
97 169 €
96 243 €
99 871 €
103 917 €
96 406 €
103 881 €
Inventory turnover (days)
55
54
64
60
92
72
62
58
Customer payment term (days)
15
16
13
14
11
11
8
13
Supplier payment term (days)
19
13
20
20
32
27
27
46
Positioning of LACHAL TRELISSAC in its sector
Comparison with sector Commerces de détail d'optique
Valuation estimate
Based on 117 transactions of similar company sales
in 2024,
the value of LACHAL TRELISSAC is estimated at
305 722 €
(range 173 424€ - 454 598€).
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
173k€305k€454k€
305 722 €Range: 173 424€ - 454 598€
NAF 5 année 2024
Valuation method used
Revenue Multiple
577 438 €
×
0.53x
=305 722 €
Range: 173 424€ - 454 599€
Only this financial indicator is available for this company.
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 (Commerces de détail d'optique)
Compare LACHAL TRELISSAC with other companies in the same sector:
The revenue of LACHAL TRELISSAC in 2024 is 577 k€.
Is LACHAL TRELISSAC profitable?
LACHAL TRELISSAC recorded a net loss in 2024.
Where is the headquarters of LACHAL TRELISSAC ?
The headquarters of LACHAL TRELISSAC is located in PERIGUEUX (24000), in the department Dordogne.
Where to find the tax return of LACHAL TRELISSAC ?
The tax return of LACHAL TRELISSAC 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 LACHAL TRELISSAC operate?
LACHAL TRELISSAC operates in the sector Commerces de détail d'optique (NAF code 47.78A). 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