Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2008-03-01 (18 years)Status: ActiveBusiness sector: Autres activités récréatives et de loisirsLocation: MARSEILLE (13006), Bouches-du-Rhone
LCO : revenue, balance sheet and financial ratios
LCO is a French company
founded 18 years ago,
specialized in the sector Autres activités récréatives et de loisirs.
Based in MARSEILLE (13006),
this company of category PME
shows in 2022 a revenue of 572 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2023, LCO generates positive net income of 53 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2023: 51 k€ -> 53 k€.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
52 941 €
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 17%. 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 19%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
17.323%
Financial autonomy (2023)
?
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
18.814%
Asset age ratio (2023)
?
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
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
6.548
6.792
1.583
1.822
58.806
31.109
32.485
17.323
Financial autonomy
55.749
40.806
36.012
49.429
50.722
45.003
37.32
18.814
Repayment capacity
0.221
0.473
0.27
0.381
-1.484
-0.996
-1.834
None
Cash flow / Revenue
7.983%
3.841%
1.087%
1.035%
-19.816%
-11.148%
-2.686%
None%
Sector positioning
Debt ratio
17.322023
2021
2022
2023
Q1: 0.0
Med: 20.55
Q3: 109.8
Good-5 pts over 3 years
In 2023, the debt ratio of LCO (17.32) 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
18.81%2023
2021
2022
2023
Q1: 1.62%
Med: 25.66%
Q3: 54.68%
Average-21 pts over 3 years
In 2023, the financial autonomy of LCO (18.8%) 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
-1.83 years2022
2021
2022
Q1: 0.0 years
Med: 0.03 years
Q3: 2.05 years
Excellent
In 2022, the repayment capacity of LCO (-1.83) 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 124.75. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
124.753
Liquidity indicators evolution LCO
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
226.26
176.496
148.672
185.581
480.996
220.12
185.33
124.753
Interest coverage
0.537
0.38
0.501
0.0
0.0
-0.902
0.0
None
Sector positioning
Liquidity ratio
124.752023
2021
2022
2023
Q1: 92.62
Med: 180.17
Q3: 379.46
Average-19 pts over 3 years
In 2023, the liquidity ratio of LCO (124.75) 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
0.0x2022
2021
2022
Q1: 0.0x
Med: 0.0x
Q3: 2.3x
Average
In 2022, the interest coverage of LCO (0.0x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
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 (2023)
?
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 (2023)
?
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 (2023)
?
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 (2023)
?
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 LCO
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
-20 169 €
75 568 €
91 067 €
28 903 €
20 386 €
34 466 €
110 987 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
26
66
52
37
58
83
85
0
Supplier payment term (days)
27
114
104
58
25
59
59
0
Positioning of LCO in its sector
Comparison with sector Autres activités récréatives et de loisirs
Valuation estimate
Based on 114 transactions of similar company sales
(all years),
the value of LCO is estimated at
409 403 €
(range 238 712€ - 788 333€).
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 value2023
114 transactions
238k€409k€788k€
409 403 €Range: 238 712€ - 788 333€
NAF 5 all-time
Valuation method used
Net Income Multiple
52 941 €
×
7.7x
=409 404 €
Range: 238 712€ - 788 334€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 114 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 (Autres activités récréatives et de loisirs)
Compare LCO with other companies in the same sector:
The headquarters of LCO is located in MARSEILLE (13006), in the department Bouches-du-Rhone.
Where to find the tax return of LCO ?
The tax return of LCO 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 LCO operate?
LCO operates in the sector Autres activités récréatives et de loisirs (NAF code 93.29Z). 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