Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1998-03-06 (28 years)Status: ActiveBusiness sector: Gestion de fondsLocation: PARIS (75007), Paris
LBO FRANCE GESTION : revenue, balance sheet and financial ratios
LBO FRANCE GESTION is a French company
founded 28 years ago,
specialized in the sector Gestion de fonds.
Based in PARIS (75007),
this company of category PME
shows in 2022 a revenue of 31.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LBO FRANCE GESTION (SIREN 418354502)
Indicator
2022
2021
2020
2015
2014
Revenue
31 928 215 €
28 429 822 €
22 539 201 €
26 373 259 €
31 017 617 €
Net income
2 796 777 €
3 555 835 €
259 299 €
2 602 484 €
5 659 299 €
EBITDA
2 342 574 €
-390 905 €
-828 472 €
3 204 863 €
3 273 661 €
Net margin
8.8%
12.5%
1.2%
9.9%
18.2%
Revenue and income statement
In 2022, LBO FRANCE GESTION achieves revenue of 31.9 M€. Revenue is growing positively over 5 years (CAGR: +0.4%). Vs 2021, growth of +12% (28.4 M€ -> 31.9 M€). After deducting consumption (0 €), gross margin stands at 31.9 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 2.3 M€, representing 7.3% of revenue. Positive scissor effect: EBITDA margin improves by +8.7 pts, sign of improved operational efficiency. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 2.8 M€, i.e. 8.8% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
31 928 215 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
31 928 215 €
EBITDA (2022)
?
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
2 342 574 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
3 922 899 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
2 796 777 €
EBITDA margin (2022)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
7.3%
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 13%. 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 54%. 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 1.1 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 6.9% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
13.47%
Financial autonomy (2022)
?
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
53.775%
Cash flow / Revenue (2022)
?
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
6.942%
Repayment capacity (2022)
?
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
1.05
Asset age ratio (2022)
?
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
2014
2015
2020
2021
2022
Debt ratio
0.0
0.0
43.501
15.871
13.47
Financial autonomy
54.715
40.611
39.755
47.484
53.775
Repayment capacity
0.0
0.0
-2.711
-2.6
1.05
Cash flow / Revenue
0.938%
7.165%
-6.271%
-3.087%
6.942%
Sector positioning
Debt ratio
13.472022
2020
2021
2022
Q1: 0.01
Med: 15.74
Q3: 126.79
Good-9 pts over 3 years
In 2022, the debt ratio of LBO FRANCE GESTION (13.47) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
53.77%2022
2020
2021
2022
Q1: 12.13%
Med: 51.88%
Q3: 88.01%
Good+10 pts over 3 years
In 2022, the financial autonomy of LBO FRANCE GESTION (53.8%) 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
1.05 years2022
2020
2021
2022
Q1: -0.05 years
Med: 0.0 years
Q3: 3.19 years
Average+33 pts over 3 years
In 2022, the repayment capacity of LBO FRANCE GESTION (1.05) 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 101.26. 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 95.3x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2022)
?
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
101.258
Interest coverage (2022)
?
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
95.271
Liquidity indicators evolution LBO FRANCE GESTION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2014
2015
2020
2021
2022
Liquidity ratio
284.77
294.958
132.222
93.753
101.258
Interest coverage
31.495
28.81
-18.694
-103.499
95.271
Sector positioning
Liquidity ratio
101.262022
2020
2021
2022
Q1: 96.29
Med: 394.11
Q3: 2450.04
Average
In 2022, the liquidity ratio of LBO FRANCE GESTION (101.26) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
95.27x2022
2020
2021
2022
Q1: -46.58x
Med: 0.0x
Q3: 0.0x
Excellent+35 pts over 3 years
In 2022, the interest coverage of LBO FRANCE GESTION (95.3x) 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: 61 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 111 days. Excellent situation: suppliers finance 50 days of the operating cycle (retail model). Overall, WCR represents 21 days of revenue, i.e. 1.8 M€ to permanently finance. Notable WCR improvement over the period (-81%), freeing up cash.
Operating WCR (2022)
?
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
1 834 915 €
Customer credit (2022)
?
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
61 j
Supplier credit (2022)
?
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
111 j
Inventory turnover (2022)
?
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 (2022)
?
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
21 j
WCR and payment terms evolution LBO FRANCE GESTION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2015
2020
2021
2022
Operating WCR
9 632 831 €
10 360 999 €
6 049 747 €
4 684 382 €
1 834 915 €
Inventory turnover (days)
0
0
0
0
0
Customer payment term (days)
76
93
100
83
61
Supplier payment term (days)
51
99
107
122
111
Positioning of LBO FRANCE GESTION in its sector
Comparison with sector Gestion de fonds
Valuation estimate
Based on 109 transactions of similar company sales
in 2022,
the value of LBO FRANCE GESTION is estimated at
13 551 975 €
(range 7 140 920€ - 27 815 221€).
With an EBITDA of 2 342 574€, the sector multiple of 4.2x is applied.
The price/revenue ratio is 0.56x
(in line with sector norms).
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 value2022
109 transactions
7140k€13551k€27815k€
13 551 975 €Range: 7 140 920€ - 27 815 221€
NAF 5 année 2022
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
2 342 574 €×4.2x
Estimation9 849 726 €
5 207 923€ - 17 752 391€
Revenue Multiple30%
31 928 215 €×0.56x
Estimation18 003 150 €
10 078 433€ - 39 558 700€
Net Income Multiple20%
2 796 777 €×5.8x
Estimation16 130 839 €
7 567 144€ - 35 357 078€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 109 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 (Gestion de fonds)
Compare LBO FRANCE GESTION with other companies in the same sector:
Frequently asked questions about LBO FRANCE GESTION
What is the revenue of LBO FRANCE GESTION ?
The revenue of LBO FRANCE GESTION in 2022 is 31.9 M€.
Is LBO FRANCE GESTION profitable?
Yes, LBO FRANCE GESTION generated a net profit of 2.8 M€ in 2022.
Where is the headquarters of LBO FRANCE GESTION ?
The headquarters of LBO FRANCE GESTION is located in PARIS (75007), in the department Paris.
Where to find the tax return of LBO FRANCE GESTION ?
The tax return of LBO FRANCE GESTION 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 LBO FRANCE GESTION operate?
LBO FRANCE GESTION operates in the sector Gestion de fonds (NAF code 66.30Z). 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