Employees: 03 (2023.0)Legal category: SA à directoireSize: PMECreation date: 1956-01-01 (70 years)Status: ActiveBusiness sector: Ingénierie, études techniquesLocation: LAVAL (53000), Mayenne
LAVAL MAYENNE AMENAGEMENTS : revenue, balance sheet and financial ratios
LAVAL MAYENNE AMENAGEMENTS is a French company
founded 70 years ago,
specialized in the sector Ingénierie, études techniques.
Based in LAVAL (53000),
this company of category PME
shows in 2024 a revenue of 4.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LAVAL MAYENNE AMENAGEMENTS (SIREN 555650308)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
4 292 455 €
5 052 819 €
5 116 453 €
4 842 794 €
4 894 273 €
4 421 027 €
4 684 119 €
4 631 071 €
4 201 668 €
Net income
308 443 €
378 961 €
122 102 €
-80 813 €
-306 039 €
444 384 €
370 210 €
-5 231 €
29 006 €
EBITDA
2 176 938 €
3 032 652 €
3 382 543 €
3 203 827 €
2 588 461 €
2 945 557 €
2 896 011 €
2 829 112 €
2 862 962 €
Net margin
7.2%
7.5%
2.4%
-1.7%
-6.3%
10.1%
7.9%
-0.1%
0.7%
Revenue and income statement
In 2024, LAVAL MAYENNE AMENAGEMENTS achieves revenue of 4.3 M€. Revenue is growing positively over 9 years (CAGR: +0.3%). Significant drop of -15% vs 2023. After deducting consumption (0 €), gross margin stands at 4.3 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 2.2 M€, representing 50.7% of revenue. Warning negative scissor effect: despite revenue change (-15%), EBITDA varies by -28%, reducing margin by 9.3 pts. This reflects costs rising faster than revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 308 k€, i.e. 7.2% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
4 292 455 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
4 292 455 €
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
2 176 938 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
588 778 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
308 443 €
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
50.7%
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 205%. 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 26%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 11.6 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 32.5% 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 (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
204.753%
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
25.501%
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
32.487%
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
11.56
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 LAVAL MAYENNE AMENAGEMENTS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
534.276
475.09
392.427
310.39
305.501
279.148
254.287
215.236
204.753
Financial autonomy
14.785
16.292
18.343
23.066
22.867
23.837
24.183
26.165
25.501
Repayment capacity
16.067
15.886
13.041
14.772
11.134
7.885
6.76
6.789
11.56
Cash flow / Revenue
47.64%
42.866%
47.567%
39.893%
44.352%
55.676%
55.412%
48.545%
32.487%
Sector positioning
Debt ratio
204.752024
2022
2023
2024
Q1: 0.0
Med: 8.24
Q3: 42.82
Average
In 2024, the debt ratio of LAVAL MAYENNE AMENAGEMENTS (204.75) 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
25.5%2024
2022
2023
2024
Q1: 11.26%
Med: 37.88%
Q3: 61.35%
Average
In 2024, the financial autonomy of LAVAL MAYENNE AMENAGEMENTS (25.5%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
11.56 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.9 years
Average
In 2024, the repayment capacity of LAVAL MAYENNE AMENAGEMENTS (11.56) 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 125.72. 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 23.4x. 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
125.716
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
23.447
Liquidity indicators evolution LAVAL MAYENNE AMENAGEMENTS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
194.53
235.678
137.797
130.158
223.276
196.857
166.654
186.648
125.716
Interest coverage
28.768
22.506
20.14
19.647
20.097
15.121
13.493
16.14
23.447
Sector positioning
Liquidity ratio
125.722024
2022
2023
2024
Q1: 148.99
Med: 229.96
Q3: 405.09
Watch-6 pts over 3 years
In 2024, the liquidity ratio of LAVAL MAYENNE AMENAGEMENTS (125.72) 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
23.45x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 2.04x
Excellent
In 2024, the interest coverage of LAVAL MAYENNE AMENAGEMENTS (23.4x) 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. Average customer payment term: 131 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 115 days. The company must finance 16 days of gap between collections and payments. Inventory turnover is 52 days (= Average inventory / Cost of goods x 360). WCR is negative (-20 days): operations structurally generate cash. Notable WCR improvement over the period (-112%), freeing up cash.
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
-235 098 €
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
131 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
115 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
52 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
-20 j
WCR and payment terms evolution LAVAL MAYENNE AMENAGEMENTS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
1 918 230 €
1 259 003 €
471 784 €
912 677 €
1 304 911 €
566 510 €
-403 279 €
1 349 507 €
-235 098 €
Inventory turnover (days)
40
41
40
43
5
6
5
2
52
Customer payment term (days)
176
165
168
109
168
148
140
222
131
Supplier payment term (days)
42
34
94
101
87
118
290
225
115
Positioning of LAVAL MAYENNE AMENAGEMENTS in its sector
Comparison with sector Ingénierie, études techniques
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (40 transactions).
This range of 506 020€ to 5 115 451€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
506k€1555k€5115k€
1 555 335 €Range: 506 020€ - 5 115 451€
NAF 5 année 2024
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 40 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 (Ingénierie, études techniques)
Compare LAVAL MAYENNE AMENAGEMENTS with other companies in the same sector:
Frequently asked questions about LAVAL MAYENNE AMENAGEMENTS
What is the revenue of LAVAL MAYENNE AMENAGEMENTS ?
The revenue of LAVAL MAYENNE AMENAGEMENTS in 2024 is 4.3 M€.
Is LAVAL MAYENNE AMENAGEMENTS profitable?
Yes, LAVAL MAYENNE AMENAGEMENTS generated a net profit of 308 k€ in 2024.
Where is the headquarters of LAVAL MAYENNE AMENAGEMENTS ?
The headquarters of LAVAL MAYENNE AMENAGEMENTS is located in LAVAL (53000), in the department Mayenne.
Where to find the tax return of LAVAL MAYENNE AMENAGEMENTS ?
The tax return of LAVAL MAYENNE AMENAGEMENTS 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 LAVAL MAYENNE AMENAGEMENTS operate?
LAVAL MAYENNE AMENAGEMENTS operates in the sector Ingénierie, études techniques (NAF code 71.12B). 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