LD FINANCE CONSEIL : revenue, balance sheet and financial ratios
LD FINANCE CONSEIL is a French company
founded 31 years ago,
specialized in the sector Activités des sociétés holding.
Based in CANNES (06150),
this company of category PME
shows in 2024 a revenue of 407 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LD FINANCE CONSEIL (SIREN 398405597)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
406 808 €
1 102 994 €
748 101 €
623 663 €
509 871 €
924 207 €
911 528 €
846 692 €
722 880 €
Net income
869 930 €
1 599 379 €
652 912 €
-167 858 €
157 757 €
261 081 €
318 334 €
301 889 €
135 600 €
EBITDA
47 943 €
413 239 €
335 752 €
211 399 €
151 862 €
476 488 €
479 636 €
267 742 €
132 624 €
Net margin
213.8%
145.0%
87.3%
-26.9%
30.9%
28.2%
34.9%
35.7%
18.8%
Revenue and income statement
In 2024, LD FINANCE CONSEIL achieves revenue of 407 k€. Revenue is declining over the period 2016-2024 (CAGR: -6.9%). Significant drop of -63% vs 2023. After deducting consumption (0 €), gross margin stands at 407 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 48 k€, representing 11.8% of revenue. Warning negative scissor effect: despite revenue change (-63%), EBITDA varies by -88%, reducing margin by 25.7 pts. This reflects costs rising faster than revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 870 k€, i.e. 213.8% 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
406 808 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
406 808 €
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
47 943 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
668 476 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
869 930 €
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
11.8%
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 272%. 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 23%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 5.4 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 193.7% 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
271.878%
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
22.71%
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
193.65%
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
5.445
Asset age ratio (2024)
?
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
2024
Debt ratio
76.004
94.141
76.355
67.299
64.933
72.161
54.696
99.722
271.878
Financial autonomy
28.827
35.926
40.638
43.611
43.961
41.062
48.225
39.505
22.71
Repayment capacity
3.586
1.743
1.914
1.818
3.393
5.635
1.766
4.512
5.445
Cash flow / Revenue
32.374%
89.664%
74.136%
76.305%
76.124%
37.474%
99.695%
50.251%
193.65%
Sector positioning
Debt ratio
271.882024
2022
2023
2024
Q1: 0.01
Med: 8.77
Q3: 62.6
Average+10 pts over 3 years
In 2024, the debt ratio of LD FINANCE CONSEIL (271.88) 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
22.71%2024
2022
2023
2024
Q1: 15.71%
Med: 62.26%
Q3: 91.3%
Average-13 pts over 3 years
In 2024, the financial autonomy of LD FINANCE CONSEIL (22.7%) 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
5.45 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.09 years
Q3: 3.07 years
Average+12 pts over 3 years
In 2024, the repayment capacity of LD FINANCE CONSEIL (5.45) 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 632.09. 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
632.088
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
0.0
Liquidity indicators evolution LD FINANCE CONSEIL
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
93.676
158.415
179.719
201.388
210.996
195.992
242.807
463.292
632.088
Interest coverage
0.0
0.165
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Sector positioning
Liquidity ratio
632.092024
2022
2023
2024
Q1: 138.65
Med: 681.09
Q3: 3914.52
Average+14 pts over 3 years
In 2024, the liquidity ratio of LD FINANCE CONSEIL (632.09) 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
0.0x2024
2022
2023
2024
Q1: -74.77x
Med: 0.0x
Q3: 0.0x
Good
In 2024, the interest coverage of LD FINANCE CONSEIL (0.0x) 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: 3156 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 11 days. The gap of 3145 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 916 days of revenue, i.e. 1.0 M€ to permanently finance. Over 2016-2024, WCR increased by +1011%, 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
1 034 680 €
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
3156 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
11 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
916 j
WCR and payment terms evolution LD FINANCE CONSEIL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-113 572 €
711 314 €
930 388 €
1 073 328 €
1 396 929 €
1 081 962 €
1 557 337 €
528 136 €
1 034 680 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
1291
1193
1223
1313
2553
2226
1990
1279
3156
Supplier payment term (days)
17
13
19
23
45
11
1
5
11
Positioning of LD FINANCE CONSEIL in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 54 transactions of similar company sales
in 2024,
the value of LD FINANCE CONSEIL is estimated at
441 790 €
(range 226 330€ - 1 584 598€).
With an EBITDA of 47 943€, the sector multiple of 4.8x is applied.
The price/revenue ratio is 0.59x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
54 tx
226k€441k€1584k€
441 790 €Range: 226 330€ - 1 584 598€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
47 943 €×4.8x
Estimation231 845 €
39 246€ - 399 537€
Revenue Multiple30%
406 808 €×0.59x
Estimation239 517 €
149 010€ - 284 741€
Net Income Multiple20%
869 930 €×1.5x
Estimation1 270 065 €
810 026€ - 6 497 039€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 54 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 (Activités des sociétés holding)
Compare LD FINANCE CONSEIL with other companies in the same sector:
Frequently asked questions about LD FINANCE CONSEIL
What is the revenue of LD FINANCE CONSEIL ?
The revenue of LD FINANCE CONSEIL in 2024 is 407 k€.
Is LD FINANCE CONSEIL profitable?
Yes, LD FINANCE CONSEIL generated a net profit of 870 k€ in 2024.
Where is the headquarters of LD FINANCE CONSEIL ?
The headquarters of LD FINANCE CONSEIL is located in CANNES (06150), in the department Alpes-Maritimes.
Where to find the tax return of LD FINANCE CONSEIL ?
The tax return of LD FINANCE CONSEIL 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 LD FINANCE CONSEIL operate?
LD FINANCE CONSEIL operates in the sector Activités des sociétés holding (NAF code 64.20Z). 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