Employees: NN (None)Legal category: SCA (commandite par actions)Size: GECreation date: 2019-09-26 (6 years)Status: ActiveBusiness sector: Promotion immobilière de logementsLocation: CASTELNAU-LE-LEZ (34170), Herault
LAUDUN AMENAGEMENT : revenue, balance sheet and financial ratios
LAUDUN AMENAGEMENT is a French company
founded 6 years ago,
specialized in the sector Promotion immobilière de logements.
Based in CASTELNAU-LE-LEZ (34170),
this company of category GE
shows in 2023 a revenue of 623 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LAUDUN AMENAGEMENT (SIREN 877950196)
Indicator
2024
2023
2022
2021
2020
Revenue
N/C
623 100 €
1 626 364 €
1 495 421 €
N/C
Net income
1 492 €
187 259 €
352 833 €
149 041 €
-10 217 €
EBITDA
834 €
256 170 €
415 789 €
253 711 €
-10 215 €
Net margin
N/C
30.1%
21.7%
10.0%
N/C
Revenue and income statement
In 2024, LAUDUN AMENAGEMENT generates positive net income of 1 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
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
834 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
3 630 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 492 €
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 564%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 13%. 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
564.278%
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
12.66%
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
-141.065
Solvency indicators evolution LAUDUN AMENAGEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2020
2021
2022
2023
2024
Debt ratio
-18538.71
199.804
80.275
12.371
564.278
Financial autonomy
-0.395
13.716
30.534
45.629
12.66
Repayment capacity
-3.937
1.46
1.014
0.136
-141.065
Cash flow / Revenue
None%
13.619%
18.336%
30.769%
None%
Sector positioning
Debt ratio
564.282024
2022
2023
2024
Q1: 0.0
Med: 1.6
Q3: 105.23
Average+14 pts over 3 years
In 2024, the debt ratio of LAUDUN AMENAGEMENT (564.28) 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
12.66%2024
2022
2023
2024
Q1: 0.0%
Med: 12.23%
Q3: 54.65%
Good-8 pts over 3 years
In 2024, the financial autonomy of LAUDUN AMENAGEMENT (12.7%) 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
-141.06 years2024
2022
2023
2024
Q1: -4.13 years
Med: 0.0 years
Q3: 1.24 years
Excellent-35 pts over 3 years
In 2024, the repayment capacity of LAUDUN AMENAGEMENT (-141.06) 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 628.77. 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 196.8x. 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
628.767
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
196.763
Liquidity indicators evolution LAUDUN AMENAGEMENT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2020
2021
2022
2023
2024
Liquidity ratio
367.317
169.843
222.442
205.23
628.767
Interest coverage
0.0
0.0
0.0
0.792
196.763
Sector positioning
Liquidity ratio
628.772024
2022
2023
2024
Q1: 134.25
Med: 341.1
Q3: 1144.53
Good+24 pts over 3 years
In 2024, the liquidity ratio of LAUDUN AMENAGEMENT (628.77) 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
196.76x2024
2022
2023
2024
Q1: -13.11x
Med: 0.0x
Q3: 2.3x
Excellent+25 pts over 3 years
In 2024, the interest coverage of LAUDUN AMENAGEMENT (196.8x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments.
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
0 €
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
0 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
-10213 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
0 j
WCR and payment terms evolution LAUDUN AMENAGEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2020
2021
2022
2023
2024
Operating WCR
0 €
565 135 €
718 544 €
102 151 €
0 €
Inventory turnover (days)
0
123
84
50
0
Customer payment term (days)
0
10
77
0
0
Supplier payment term (days)
136
106
118
884
-10213
Positioning of LAUDUN AMENAGEMENT in its sector
Comparison with sector Promotion immobilière de logements
Valuation estimate
Based on 80 transactions of similar company sales
(all years),
the value of LAUDUN AMENAGEMENT is estimated at
1 598 €
(range 557€ - 4 572€).
With an EBITDA of 834€, the sector multiple of 1.0x is applied.
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
80 tx
0k€1k€4k€
1 598 €Range: 557€ - 4 572€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
834 €×1.0x
Estimation837 €
346€ - 2 545€
Net Income Multiple20%
1 492 €×2.3x
Estimation3 504 €
1 088€ - 9 641€
How is this estimate calculated?
This estimate is based on the analysis of 80 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 (Promotion immobilière de logements)
Compare LAUDUN AMENAGEMENT with other companies in the same sector:
Frequently asked questions about LAUDUN AMENAGEMENT
What is the revenue of LAUDUN AMENAGEMENT ?
The revenue of LAUDUN AMENAGEMENT in 2023 is 623 k€.
Is LAUDUN AMENAGEMENT profitable?
Yes, LAUDUN AMENAGEMENT generated a net profit of 1 k€ in 2024.
Where is the headquarters of LAUDUN AMENAGEMENT ?
The headquarters of LAUDUN AMENAGEMENT is located in CASTELNAU-LE-LEZ (34170), in the department Herault.
Where to find the tax return of LAUDUN AMENAGEMENT ?
The tax return of LAUDUN AMENAGEMENT 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 LAUDUN AMENAGEMENT operate?
LAUDUN AMENAGEMENT operates in the sector Promotion immobilière de logements (NAF code 41.10A). 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