Employees: NN (None)Legal category: SCA (commandite par actions)Size: ETICreation date: 2008-12-01 (17 years)Status: ActiveBusiness sector: Télécommunications filairesLocation: LAVAL (53000), Mayenne
LAVAL TRES HAUT DEBIT : revenue, balance sheet and financial ratios
LAVAL TRES HAUT DEBIT is a French company
founded 17 years ago,
specialized in the sector Télécommunications filaires.
Based in LAVAL (53000),
this company of category ETI
shows in 2024 a revenue of 4.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LAVAL TRES HAUT DEBIT (SIREN 509544409)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
4 767 893 €
4 204 645 €
3 992 345 €
5 114 945 €
3 957 449 €
2 307 279 €
2 078 761 €
1 619 038 €
1 600 530 €
Net income
1 249 129 €
879 990 €
809 408 €
1 287 893 €
1 380 441 €
192 156 €
63 449 €
486 831 €
5 359 719 €
EBITDA
3 324 572 €
2 843 032 €
2 776 888 €
3 903 180 €
2 760 683 €
1 234 737 €
1 038 114 €
673 562 €
705 074 €
Net margin
26.2%
20.9%
20.3%
25.2%
34.9%
8.3%
3.1%
30.1%
334.9%
Revenue and income statement
In 2024, LAVAL TRES HAUT DEBIT achieves revenue of 4.8 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +14.6%. Vs 2023, growth of +13% (4.2 M€ -> 4.8 M€). After deducting consumption (0 €), gross margin stands at 4.8 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 3.3 M€, representing 69.7% of revenue. Positive scissor effect: EBITDA margin improves by +2.1 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 1.2 M€, i.e. 26.2% 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
4 767 893 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
4 767 893 €
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
3 324 572 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
999 995 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 249 129 €
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
69.7%
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 27%. This very low level reflects a solid financial structure, offering significant room for future investments or acquisitions. Financial autonomy (= Equity / Total assets x 100) reaches 45%. 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 1.4 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 54.2% 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
26.723%
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
45.045%
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
54.208%
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
1.372
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 TRES HAUT DEBIT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
42.01
44.361
37.188
32.725
29.06
26.805
26.146
25.781
26.723
Financial autonomy
37.971
37.258
40.209
42.694
43.071
42.445
42.21
43.109
45.045
Repayment capacity
12.354
7.165
4.146
3.384
1.394
1.06
1.474
1.35
1.372
Cash flow / Revenue
17.638%
30.069%
40.464%
44.68%
63.217%
63.174%
58.207%
60.336%
54.208%
Sector positioning
Debt ratio
26.722024
2022
2023
2024
Q1: 0.0
Med: 6.02
Q3: 70.57
Average
In 2024, the debt ratio of LAVAL TRES HAUT DEBIT (26.72) 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
45.05%2024
2022
2023
2024
Q1: 2.18%
Med: 26.5%
Q3: 54.46%
Good
In 2024, the financial autonomy of LAVAL TRES HAUT DEBIT (45.0%) 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
1.37 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.04 years
Q3: 2.12 years
Average
In 2024, the repayment capacity of LAVAL TRES HAUT DEBIT (1.37) 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 310.22. 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 4.0x. Financial charges are adequately covered by operations.
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
310.221
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
4.026
Liquidity indicators evolution LAVAL TRES HAUT DEBIT
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
134.183
119.632
136.101
130.475
126.296
175.687
196.754
254.991
310.221
Interest coverage
18.227
19.542
12.654
10.603
4.755
3.357
4.727
4.668
4.026
Sector positioning
Liquidity ratio
310.222024
2022
2023
2024
Q1: 107.05
Med: 176.23
Q3: 300.98
Excellent+20 pts over 3 years
In 2024, the liquidity ratio of LAVAL TRES HAUT DEBIT (310.22) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
4.03x2024
2022
2023
2024
Q1: 0.0x
Med: 0.32x
Q3: 11.77x
Good-12 pts over 3 years
In 2024, the interest coverage of LAVAL TRES HAUT DEBIT (4.0x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 17 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 181 days. Excellent situation: suppliers finance 164 days of the operating cycle (retail model). WCR is negative (-142 days): operations structurally generate cash. Over 2016-2024, WCR increased by +55%, 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
-1 877 549 €
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
17 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
181 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 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
-142 j
WCR and payment terms evolution LAVAL TRES HAUT DEBIT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-4 218 421 €
-5 299 694 €
-5 179 670 €
-6 218 832 €
-6 595 524 €
-6 065 404 €
-4 170 523 €
-2 917 687 €
-1 877 549 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
10
31
57
87
141
68
83
68
17
Supplier payment term (days)
214
352
305
137
152
131
220
167
181
Positioning of LAVAL TRES HAUT DEBIT in its sector
Comparison with sector Télécommunications filaires
Valuation estimate
Based on 125 transactions of similar company sales
(all years),
the value of LAVAL TRES HAUT DEBIT is estimated at
1 659 455 €
(range 1 005 699€ - 1 895 108€).
The price/revenue ratio is 0.28x
(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 value2024
125 transactions
1005k€1659k€1895k€
1 659 455 €Range: 1 005 699€ - 1 895 108€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
4 767 893 €×0.28x
Estimation1 311 554 €
1 020 248€ - 1 621 673€
Net Income Multiple20%
1 249 129 €×1.7x
Estimation2 181 308 €
983 876€ - 2 305 262€
How is this estimate calculated?
This estimate is based on the analysis of 125 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 (Télécommunications filaires)
Compare LAVAL TRES HAUT DEBIT with other companies in the same sector:
Frequently asked questions about LAVAL TRES HAUT DEBIT
What is the revenue of LAVAL TRES HAUT DEBIT ?
The revenue of LAVAL TRES HAUT DEBIT in 2024 is 4.8 M€.
Is LAVAL TRES HAUT DEBIT profitable?
Yes, LAVAL TRES HAUT DEBIT generated a net profit of 1.2 M€ in 2024.
Where is the headquarters of LAVAL TRES HAUT DEBIT ?
The headquarters of LAVAL TRES HAUT DEBIT is located in LAVAL (53000), in the department Mayenne.
Where to find the tax return of LAVAL TRES HAUT DEBIT ?
The tax return of LAVAL TRES HAUT DEBIT 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 TRES HAUT DEBIT operate?
LAVAL TRES HAUT DEBIT operates in the sector Télécommunications filaires (NAF code 61.10Z). 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