Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 2012-09-11 (13 years)Status: ActiveBusiness sector: Fabrication de portes et fenêtres en métalLocation: MEES (40990), Landes
LAPEGUE HABITAT : revenue, balance sheet and financial ratios
LAPEGUE HABITAT is a French company
founded 13 years ago,
specialized in the sector Fabrication de portes et fenêtres en métal.
Based in MEES (40990),
this company of category ETI
shows in 2024 a revenue of 4.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LAPEGUE HABITAT (SIREN 753790021)
Indicator
2024
2023
2020
2019
2018
2017
2016
Revenue
4 037 014 €
7 855 867 €
6 999 695 €
7 522 253 €
6 145 126 €
5 774 042 €
5 082 368 €
Net income
-777 065 €
-554 793 €
365 908 €
150 736 €
-17 549 €
184 556 €
151 965 €
EBITDA
-1 414 535 €
-671 536 €
481 429 €
288 867 €
4 400 €
325 892 €
243 414 €
Net margin
-19.2%
-7.1%
5.2%
2.0%
-0.3%
3.2%
3.0%
Revenue and income statement
In 2024, LAPEGUE HABITAT achieves revenue of 4.0 M€. Activity remains stable over the period (CAGR: -2.8%). Significant drop of -49% vs 2023. After deducting consumption (2.5 M€), gross margin stands at 1.5 M€, i.e. a rate of 38%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -1.4 M€, representing -35.0% of revenue. Warning negative scissor effect: despite revenue change (-49%), EBITDA varies by -111%, reducing margin by 26.5 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -777 k€ (-19.2% 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
4 037 014 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 523 859 €
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
-1 414 535 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-681 657 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-777 065 €
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
-35.0%
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 80%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 18%. 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
79.937%
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
18.018%
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
-37.547%
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
-0.355
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
2023
2024
Debt ratio
47.968
24.608
17.479
51.841
66.516
780.457
79.937
Financial autonomy
22.859
24.02
25.234
27.101
26.435
5.647
18.018
Repayment capacity
0.929
0.553
-165.746
1.842
2.13
2.889
-0.355
Cash flow / Revenue
3.752%
4.249%
-0.009%
2.144%
4.013%
6.746%
-37.547%
Sector positioning
Debt ratio
79.942024
2020
2023
2024
Q1: 5.87
Med: 21.13
Q3: 53.41
Watch+12 pts over 3 years
In 2024, the debt ratio of LAPEGUE HABITAT (79.94) 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
18.02%2024
2020
2023
2024
Q1: 28.78%
Med: 45.85%
Q3: 61.93%
Watch-9 pts over 3 years
In 2024, the financial autonomy of LAPEGUE HABITAT (18.0%) 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
-0.35 years2024
2020
2023
2024
Q1: 0.0 years
Med: 0.53 years
Q3: 2.28 years
Excellent-38 pts over 3 years
In 2024, the repayment capacity of LAPEGUE HABITAT (-0.35) 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 150.26. 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
150.256
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
-5.382
Liquidity indicators evolution LAPEGUE HABITAT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2023
2024
Liquidity ratio
131.387
131.436
130.105
162.012
172.716
210.712
150.256
Interest coverage
1.756
0.985
48.909
0.0
0.302
-8.566
-5.382
Sector positioning
Liquidity ratio
150.262024
2020
2023
2024
Q1: 170.3
Med: 231.72
Q3: 334.54
Watch
In 2024, the liquidity ratio of LAPEGUE HABITAT (150.26) 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
-5.38x2024
2020
2023
2024
Q1: 0.0x
Med: 1.05x
Q3: 6.2x
Watch-9 pts over 3 years
In 2024, the interest coverage of LAPEGUE HABITAT (-5.4x) 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: 83 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 39 days. The gap of 44 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Inventory turnover is 150 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 91 days of revenue, i.e. 1.0 M€ to permanently finance. Over 2016-2024, WCR increased by +35%, 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
1 019 225 €
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
83 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
39 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
150 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
91 j
WCR and payment terms evolution LAPEGUE HABITAT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2023
2024
Operating WCR
757 679 €
1 141 817 €
1 194 612 €
1 057 704 €
1 761 473 €
2 354 796 €
1 019 225 €
Inventory turnover (days)
3
3
9
9
15
90
150
Customer payment term (days)
57
79
64
43
70
61
83
Supplier payment term (days)
67
91
68
50
76
33
39
Positioning of LAPEGUE HABITAT in its sector
Comparison with sector Fabrication de portes et fenêtres en métal
Valuation estimate
Based on 75 transactions of similar company sales
(all years),
the value of LAPEGUE HABITAT is estimated at
628 506 €
(range 286 166€ - 914 089€).
The price/revenue ratio is 0.16x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
75 tx
286k€628k€914k€
628 506 €Range: 286 166€ - 914 089€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation method used
Revenue Multiple
4 037 014 €
×
0.16x
=628 507 €
Range: 286 166€ - 914 090€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 75 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 portes et fenêtres en métal)
Compare LAPEGUE HABITAT with other companies in the same sector:
The headquarters of LAPEGUE HABITAT is located in MEES (40990), in the department Landes.
Where to find the tax return of LAPEGUE HABITAT ?
The tax return of LAPEGUE HABITAT 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 LAPEGUE HABITAT operate?
LAPEGUE HABITAT operates in the sector Fabrication de portes et fenêtres en métal (NAF code 25.12Z). 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