Employees: 41 (2023.0)Legal category: SCA (commandite par actions)Size: GECreation date: 1977-01-01 (49 years)Status: ActiveBusiness sector: Transformation et conservation de la viande de volailleLocation: BRANGES (71500), Saone-et-Loire
LDC BOURGOGNE : revenue, balance sheet and financial ratios
LDC BOURGOGNE is a French company
founded 49 years ago,
specialized in the sector Transformation et conservation de la viande de volaille.
Based in BRANGES (71500),
this company of category GE
shows in 2025 a revenue of 128.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LDC BOURGOGNE (SIREN 310391503)
Indicator
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
128 369 112 €
153 476 199 €
251 666 106 €
208 309 820 €
197 691 846 €
217 071 578 €
221 961 876 €
217 007 317 €
207 520 099 €
206 425 216 €
Net income
-2 055 119 €
616 479 €
5 689 995 €
-2 840 924 €
-1 503 246 €
1 942 517 €
3 852 050 €
1 962 648 €
3 894 140 €
4 140 414 €
EBITDA
1 206 421 €
4 112 590 €
-16 998 252 €
-19 648 040 €
-18 833 936 €
-17 614 253 €
-18 164 639 €
-14 292 683 €
-8 827 738 €
-5 678 898 €
Net margin
-1.6%
0.4%
2.3%
-1.4%
-0.8%
0.9%
1.7%
0.9%
1.9%
2.0%
Revenue and income statement
In 2025, LDC BOURGOGNE achieves revenue of 128.4 M€. Revenue is declining over the period 2016-2025 (CAGR: -5.1%). Significant drop of -16% vs 2024. After deducting consumption (64.4 M€), gross margin stands at 64.0 M€, i.e. a rate of 50%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 1.2 M€, representing 0.9% of revenue. The operating margin remains fragile, requiring cost vigilance. Net income is negative at -2.1 M€ (-1.6% of revenue), which will impact equity.
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
128 369 112 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
63 973 239 €
EBITDA (2025)
?
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
1 206 421 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-1 120 682 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-2 055 119 €
EBITDA margin (2025)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
0.9%
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 7%. 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 47%. 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 0.6 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 0.8% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
Debt ratio (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
7.439%
Financial autonomy (2025)
?
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
47.113%
Cash flow / Revenue (2025)
?
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
0.826%
Repayment capacity (2025)
?
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
0.559
Asset age ratio (2025)
?
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
2025
Debt ratio
7.798
17.296
4.475
2.877
5.32
19.807
16.224
16.194
5.578
7.439
Financial autonomy
32.123
33.599
32.246
35.41
35.799
32.904
35.587
37.586
42.488
47.113
Repayment capacity
-0.133
-0.352
-0.049
-0.034
-0.055
-0.039
-0.021
-0.024
0.173
0.559
Cash flow / Revenue
-3.927%
-5.377%
-7.181%
-8.657%
-9.18%
-10.264%
-10.109%
-7.93%
2.249%
0.826%
Sector positioning
Debt ratio
7.442025
2023
2024
2025
Q1: 1.49
Med: 9.45
Q3: 53.07
Good+6 pts over 3 years
In 2025, the debt ratio of LDC BOURGOGNE (7.44) 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
47.11%2025
2023
2024
2025
Q1: 28.92%
Med: 49.49%
Q3: 62.33%
Average
In 2025, the financial autonomy of LDC BOURGOGNE (47.1%) 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
0.56 years2025
2023
2024
2025
Q1: 0.0 years
Med: 0.1 years
Q3: 0.98 years
Average+38 pts over 3 years
In 2025, the repayment capacity of LDC BOURGOGNE (0.56) 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 89.78. 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 1.7x. Coverage is limited: any activity downturn would jeopardize interest payments.
Liquidity ratio (2025)
?
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
89.775
Interest coverage (2025)
?
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
1.677
Liquidity indicators evolution LDC BOURGOGNE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Liquidity ratio
129.667
139.22
124.283
121.327
120.702
75.021
83.058
106.501
92.99
89.775
Interest coverage
-0.244
-0.091
-0.052
-0.041
-0.04
-0.092
-0.052
-0.03
0.361
1.677
Sector positioning
Liquidity ratio
89.782025
2023
2024
2025
Q1: 115.46
Med: 180.75
Q3: 244.62
Watch-6 pts over 3 years
In 2025, the liquidity ratio of LDC BOURGOGNE (89.78) 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
1.68x2025
2023
2024
2025
Q1: 0.0x
Med: 0.5x
Q3: 3.49x
Good+35 pts over 3 years
In 2025, the interest coverage of LDC BOURGOGNE (1.7x) 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: 4 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 43 days. Excellent situation: suppliers finance 39 days of the operating cycle (retail model). Inventory turnover is 14 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. WCR is negative (-18 days): operations structurally generate cash. Notable WCR improvement over the period (-134%), freeing up cash.
Operating WCR (2025)
?
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
-6 499 328 €
Customer credit (2025)
?
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
4 j
Supplier credit (2025)
?
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
43 j
Inventory turnover (2025)
?
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
14 j
WCR in days of revenue (2025)
?
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
-18 j
WCR and payment terms evolution LDC BOURGOGNE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Operating WCR
19 395 713 €
18 641 530 €
15 759 071 €
14 369 812 €
12 171 203 €
5 219 065 €
6 659 665 €
8 770 564 €
-2 131 784 €
-6 499 328 €
Inventory turnover (days)
5
6
5
5
5
6
8
8
20
14
Customer payment term (days)
31
31
34
33
35
36
36
28
5
4
Supplier payment term (days)
43
42
38
33
30
31
30
31
49
43
Positioning of LDC BOURGOGNE in its sector
Comparison with sector Transformation et conservation de la viande de volaille
Valuation estimate
Based on 164 transactions of similar company sales
(all years),
the value of LDC BOURGOGNE is estimated at
14 821 853 €
(range 6 882 475€ - 28 314 473€).
With an EBITDA of 1 206 421€, the sector multiple of 3.3x is applied.
The price/revenue ratio is 0.26x
(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 value2025
164 transactions
6882k€14821k€28314k€
14 821 853 €Range: 6 882 475€ - 28 314 473€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 206 421 €×3.3x
Estimation3 930 488 €
1 868 135€ - 9 317 065€
Revenue Multiple30%
128 369 112 €×0.26x
Estimation32 974 130 €
15 239 709€ - 59 976 822€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 164 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 (Transformation et conservation de la viande de volaille)
Compare LDC BOURGOGNE with other companies in the same sector:
The headquarters of LDC BOURGOGNE is located in BRANGES (71500), in the department Saone-et-Loire.
Where to find the tax return of LDC BOURGOGNE ?
The tax return of LDC BOURGOGNE 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 LDC BOURGOGNE operate?
LDC BOURGOGNE operates in the sector Transformation et conservation de la viande de volaille (NAF code 10.12Z). 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