Employees: 22 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2012-04-11 (14 years)Status: ActiveBusiness sector: HypermarchésLocation: LA TESTE-DE-BUCH (33260), Gironde
LAGRUA : revenue, balance sheet and financial ratios
LAGRUA is a French company
founded 14 years ago,
specialized in the sector Hypermarchés.
Based in LA TESTE-DE-BUCH (33260),
this company of category PME
shows in 2023 a revenue of 63.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2023, LAGRUA achieves revenue of 63.5 M€. Activity remains stable over the period (CAGR: -1.8%). Slight decline of -3% vs 2022. After deducting consumption (49.3 M€), gross margin stands at 14.2 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 1.1 M€, representing 1.7% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 642 k€, i.e. 1.0% 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
63 511 208 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
14 209 613 €
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
1 096 867 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
871 235 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
642 185 €
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
1.7%
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 19%. 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 60%. 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 2.5 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 1.4% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
19.235%
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
60.124%
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
1.407%
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
2.453
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
2013
2014
2015
2016
2017
2018
2019
2020
2022
2023
Debt ratio
73.245
79.302
51.643
42.355
51.658
None
23.791
22.443
22.019
19.235
Financial autonomy
40.97
42.352
45.617
46.788
42.183
None
56.632
60.919
60.108
60.124
Repayment capacity
349.262
19.815
4.042
8.594
4.521
0.0
2.69
1.221
2.217
2.453
Cash flow / Revenue
0.029%
0.819%
2.192%
0.808%
1.558%
1.957%
1.319%
2.918%
1.736%
1.407%
Sector positioning
Debt ratio
19.232023
2020
2022
2023
Q1: 21.22
Med: 56.31
Q3: 132.25
Excellent
In 2023, the debt ratio of LAGRUA (19.23) 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
60.12%2023
2020
2022
2023
Q1: 21.01%
Med: 35.49%
Q3: 48.3%
Excellent
In 2023, the financial autonomy of LAGRUA (60.1%) 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
2.45 years2023
2020
2022
2023
Q1: 0.88 years
Med: 2.23 years
Q3: 4.27 years
Average+23 pts over 3 years
In 2023, the repayment capacity of LAGRUA (2.45) 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 134.13. 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 4.4x. Financial charges are adequately covered by operations.
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
134.135
Interest coverage (2023)
?
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
4.422
Liquidity indicators evolution LAGRUA
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2013
2014
2015
2016
2017
2018
2019
2020
2022
2023
Liquidity ratio
125.886
165.894
115.215
100.223
107.604
None
119.181
140.519
151.672
134.135
Interest coverage
-0.688
-45.768
14.898
34.19
14.823
7.193
6.905
2.434
1.926
4.422
Sector positioning
Liquidity ratio
134.132023
2020
2022
2023
Q1: 115.97
Med: 145.83
Q3: 181.89
Average-5 pts over 3 years
In 2023, the liquidity ratio of LAGRUA (134.13) 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
4.42x2023
2020
2022
2023
Q1: 1.04x
Med: 3.42x
Q3: 8.07x
Good
In 2023, the interest coverage of LAGRUA (4.4x) 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: 2 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 23 days. Favorable situation: supplier credit is longer than customer credit by 21 days. Inventory turnover is 27 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 25 days of revenue, i.e. 4.4 M€ to permanently finance. Notable WCR improvement over the period (-52%), 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
4 358 139 €
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
2 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
23 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
27 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
25 j
WCR and payment terms evolution LAGRUA
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2013
2014
2015
2016
2017
2018
2019
2020
2022
2023
Operating WCR
9 107 602 €
8 124 712 €
5 091 426 €
4 469 287 €
4 354 507 €
6 245 297 €
4 668 627 €
4 186 359 €
4 623 989 €
4 358 139 €
Inventory turnover (days)
21
26
29
26
23
23
24
24
27
27
Customer payment term (days)
8
8
1
2
2
2
2
2
1
2
Supplier payment term (days)
27
33
32
33
38
0
27
20
20
23
Positioning of LAGRUA in its sector
Comparison with sector Hypermarchés
Valuation estimate
Based on 357 transactions of similar company sales
in 2023,
the value of LAGRUA is estimated at
10 338 894 €
(range 6 051 825€ - 18 241 945€).
With an EBITDA of 1 096 867€, the sector multiple of 5.6x is applied.
The price/revenue ratio is 0.33x
(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 value2023
357 transactions
6051k€10338k€18241k€
10 338 894 €Range: 6 051 825€ - 18 241 945€
NAF 5 année 2023
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 096 867 €×5.6x
Estimation6 192 410 €
3 923 209€ - 12 636 717€
Revenue Multiple30%
63 511 208 €×0.33x
Estimation20 869 170 €
12 512 367€ - 33 604 673€
Net Income Multiple20%
642 185 €×7.6x
Estimation4 909 694 €
1 682 553€ - 9 210 928€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 357 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 LAGRUA with other companies in the same sector:
Yes, LAGRUA generated a net profit of 642 k€ in 2023.
Where is the headquarters of LAGRUA ?
The headquarters of LAGRUA is located in LA TESTE-DE-BUCH (33260), in the department Gironde.
Where to find the tax return of LAGRUA ?
The tax return of LAGRUA 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 LAGRUA operate?
LAGRUA 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