Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2005-11-23 (20 years)Status: ActiveBusiness sector: Services funérairesLocation: HERISSON (03190), Allier
LAMARQUE GAUME FUNERAIRES : revenue, balance sheet and financial ratios
LAMARQUE GAUME FUNERAIRES is a French company
founded 20 years ago,
specialized in the sector Services funéraires.
Based in HERISSON (03190),
this company of category PME
shows in 2020 a revenue of 227 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LAMARQUE GAUME FUNERAIRES (SIREN 487462962)
Indicator
2020
2019
2018
2017
2016
2015
Revenue
227 485 €
153 015 €
131 336 €
122 678 €
133 479 €
114 749 €
Net income
28 313 €
3 516 €
-3 101 €
315 €
4 574 €
7 080 €
EBITDA
38 568 €
7 694 €
-3 053 €
-604 €
3 469 €
-7 174 €
Net margin
12.4%
2.3%
-2.4%
0.3%
3.4%
6.2%
Revenue and income statement
In 2020, LAMARQUE GAUME FUNERAIRES achieves revenue of 227 k€. Over the period 2015-2020, the company shows strong growth with a CAGR (compound annual growth rate) of +14.7%. Vs 2019, growth of +49% (153 k€ -> 227 k€). After deducting consumption (46 k€), gross margin stands at 181 k€, i.e. a rate of 80%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 39 k€, representing 17.0% of revenue. Positive scissor effect: EBITDA margin improves by +11.9 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 28 k€, i.e. 12.4% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2020)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
227 485 €
Gross margin (2020)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
181 439 €
EBITDA (2020)
?
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
38 568 €
EBIT (2020)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
30 760 €
Net income (2020)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
28 313 €
EBITDA margin (2020)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
17.0%
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 48%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 48%. 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 1.9 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 10.8% 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 (2020)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
48.498%
Financial autonomy (2020)
?
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
47.714%
Cash flow / Revenue (2020)
?
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
10.755%
Repayment capacity (2020)
?
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
1.855
Asset age ratio (2020)
?
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
2015
2016
2017
2018
2019
2020
Debt ratio
40.364
55.206
72.156
66.282
53.583
48.498
Financial autonomy
42.021
41.615
46.363
43.51
44.191
47.714
Repayment capacity
-3.005
16.076
-23.072
-11.274
5.175
1.855
Cash flow / Revenue
-7.018%
1.66%
-1.653%
-2.764%
4.416%
10.755%
Sector positioning
Debt ratio
48.52020
2018
2019
2020
Q1: 5.82
Med: 23.22
Q3: 68.13
Average-11 pts over 3 years
In 2020, the debt ratio of LAMARQUE GAUME FUNERAIRES (48.50) 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
47.71%2020
2018
2019
2020
Q1: 25.87%
Med: 47.55%
Q3: 62.83%
Good
In 2020, the financial autonomy of LAMARQUE GAUME FUNERAIRES (47.7%) 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
1.85 years2020
2018
2019
2020
Q1: 0.0 years
Med: 0.7 years
Q3: 2.57 years
Average+41 pts over 3 years
In 2020, the repayment capacity of LAMARQUE GAUME FUNERAIRES (1.85) 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 167.34. 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 0.6x. Danger: operating income does not cover interest charges, unsustainable situation.
Liquidity ratio (2020)
?
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
167.343
Interest coverage (2020)
?
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
2015
2016
2017
2018
2019
2020
Liquidity ratio
98.804
126.528
193.733
145.484
128.035
167.343
Interest coverage
-5.158
7.063
-60.596
-8.189
3.925
0.614
Sector positioning
Liquidity ratio
167.342020
2018
2019
2020
Q1: 146.1
Med: 209.15
Q3: 297.97
Average
In 2020, the liquidity ratio of LAMARQUE GAUME FUNERAIRES (167.34) 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
0.61x2020
2018
2019
2020
Q1: 0.0x
Med: 0.73x
Q3: 3.1x
Average+21 pts over 3 years
In 2020, the interest coverage of LAMARQUE GAUME FUNERAIRES (0.6x) 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. Average customer payment term: 74 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 66 days. The company must finance 8 days of gap between collections and payments. Inventory turnover is 25 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 77 days of revenue, i.e. 48 k€ to permanently finance. Over 2015-2020, WCR increased by +146%, requiring additional financing.
Operating WCR (2020)
?
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
48 413 €
Customer credit (2020)
?
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
74 j
Supplier credit (2020)
?
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
66 j
Inventory turnover (2020)
?
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
25 j
WCR in days of revenue (2020)
?
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
77 j
WCR and payment terms evolution LAMARQUE GAUME FUNERAIRES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
Operating WCR
19 650 €
18 789 €
44 554 €
31 526 €
39 937 €
48 413 €
Inventory turnover (days)
38
43
41
38
31
25
Customer payment term (days)
67
67
85
60
83
74
Supplier payment term (days)
99
63
73
64
85
66
Positioning of LAMARQUE GAUME FUNERAIRES in its sector
Comparison with sector Services funéraires
Valuation estimate
Based on 108 transactions of similar company sales
(all years),
the value of LAMARQUE GAUME FUNERAIRES is estimated at
89 176 €
(range 35 473€ - 193 325€).
With an EBITDA of 38 568€, the sector multiple of 2.4x is applied.
The price/revenue ratio is 0.36x
(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 value2020
108 transactions
35k€89k€193k€
89 176 €Range: 35 473€ - 193 325€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
38 568 €×2.4x
Estimation94 476 €
40 431€ - 235 210€
Revenue Multiple30%
227 485 €×0.36x
Estimation82 310 €
29 539€ - 124 438€
Net Income Multiple20%
28 313 €×3.0x
Estimation86 228 €
31 979€ - 191 948€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 108 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 (Services funéraires)
Compare LAMARQUE GAUME FUNERAIRES with other companies in the same sector:
Frequently asked questions about LAMARQUE GAUME FUNERAIRES
What is the revenue of LAMARQUE GAUME FUNERAIRES ?
The revenue of LAMARQUE GAUME FUNERAIRES in 2020 is 227 k€.
Is LAMARQUE GAUME FUNERAIRES profitable?
Yes, LAMARQUE GAUME FUNERAIRES generated a net profit of 28 k€ in 2020.
Where is the headquarters of LAMARQUE GAUME FUNERAIRES ?
The headquarters of LAMARQUE GAUME FUNERAIRES is located in HERISSON (03190), in the department Allier.
Where to find the tax return of LAMARQUE GAUME FUNERAIRES ?
The tax return of LAMARQUE GAUME FUNERAIRES 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 LAMARQUE GAUME FUNERAIRES operate?
LAMARQUE GAUME FUNERAIRES operates in the sector Services funéraires (NAF code 96.03Z). 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