Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1999-06-28 (26 years)Status: ActiveBusiness sector: SupérettesLocation: PARIS (75019), Paris
LAUMIERE DISTRIBUTION : revenue, balance sheet and financial ratios
LAUMIERE DISTRIBUTION is a French company
founded 26 years ago,
specialized in the sector Supérettes.
Based in PARIS (75019),
this company of category PME
shows in 2020 a revenue of 3.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LAUMIERE DISTRIBUTION (SIREN 423484971)
Indicator
2024
2023
2020
2019
2018
2017
2016
Revenue
N/C
N/C
3 120 060 €
2 849 349 €
4 017 112 €
5 071 375 €
5 414 588 €
Net income
37 094 €
-8 112 €
65 772 €
-18 697 €
58 235 €
217 464 €
219 321 €
EBITDA
N/C
N/C
116 230 €
80 456 €
75 €
361 125 €
392 261 €
Net margin
N/C
N/C
2.1%
-0.7%
1.4%
4.3%
4.1%
Revenue and income statement
In 2024, LAUMIERE DISTRIBUTION generates positive net income of 37 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 219 k€ -> 37 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
37 094 €
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 60%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 43%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
60.438%
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
43.325%
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution LAUMIERE DISTRIBUTION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2023
2024
Debt ratio
392.152
608.66
69.922
122.56
64.641
61.945
60.438
Financial autonomy
13.302
9.994
24.226
26.46
36.8
39.706
43.325
Repayment capacity
3.201
4.993
-9.361
11.127
1.924
None
None
Cash flow / Revenue
5.341%
5.632%
-0.534%
1.059%
3.658%
None%
None%
Sector positioning
Debt ratio
60.442024
2020
2023
2024
Q1: 0.25
Med: 23.83
Q3: 85.22
Average
In 2024, the debt ratio of LAUMIERE DISTRIBUTION (60.44) 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
43.33%2024
2020
2023
2024
Q1: 10.71%
Med: 34.3%
Q3: 54.75%
Good
In 2024, the financial autonomy of LAUMIERE DISTRIBUTION (43.3%) 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
1.92 years2020
2020
Q1: 0.0 years
Med: 0.23 years
Q3: 2.12 years
Average
In 2020, the repayment capacity of LAUMIERE DISTRIBUTION (1.92) 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 215.15. 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
215.153
Liquidity indicators evolution LAUMIERE DISTRIBUTION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2023
2024
Liquidity ratio
202.364
217.504
120.005
157.134
122.958
174.594
215.153
Interest coverage
1.394
0.064
7337.333
7.179
3.91
None
None
Sector positioning
Liquidity ratio
215.152024
2020
2023
2024
Q1: 96.57
Med: 149.63
Q3: 227.74
Good+29 pts over 3 years
In 2024, the liquidity ratio of LAUMIERE DISTRIBUTION (215.15) 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
3.91x2020
2020
Q1: 0.0x
Med: 0.45x
Q3: 3.14x
Excellent
In 2020, the interest coverage of LAUMIERE DISTRIBUTION (3.9x) 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
0 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 LAUMIERE DISTRIBUTION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2023
2024
Operating WCR
269 159 €
359 662 €
90 706 €
287 699 €
258 372 €
0 €
0 €
Inventory turnover (days)
20
26
13
17
17
0
0
Customer payment term (days)
0
0
10
14
0
0
0
Supplier payment term (days)
40
47
43
31
39
0
0
Positioning of LAUMIERE DISTRIBUTION in its sector
Comparison with sector Supérettes
Valuation estimate
Based on 551 transactions of similar company sales
in 2024,
the value of LAUMIERE DISTRIBUTION is estimated at
216 098 €
(range 97 484€ - 488 016€).
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
551 transactions
97k€216k€488k€
216 098 €Range: 97 484€ - 488 016€
NAF 5 année 2024
Valuation method used
Net Income Multiple
37 094 €
×
5.8x
=216 098 €
Range: 97 484€ - 488 016€
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 551 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 (Supérettes)
Compare LAUMIERE DISTRIBUTION with other companies in the same sector:
Frequently asked questions about LAUMIERE DISTRIBUTION
What is the revenue of LAUMIERE DISTRIBUTION ?
The revenue of LAUMIERE DISTRIBUTION in 2020 is 3.1 M€.
Is LAUMIERE DISTRIBUTION profitable?
Yes, LAUMIERE DISTRIBUTION generated a net profit of 37 k€ in 2024.
Where is the headquarters of LAUMIERE DISTRIBUTION ?
The headquarters of LAUMIERE DISTRIBUTION is located in PARIS (75019), in the department Paris.
Where to find the tax return of LAUMIERE DISTRIBUTION ?
The tax return of LAUMIERE DISTRIBUTION 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 LAUMIERE DISTRIBUTION operate?
LAUMIERE DISTRIBUTION operates in the sector Supérettes (NAF code 47.11C). 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