Employees: 22 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 2008-06-03 (17 years)Status: ActiveBusiness sector: Fabrication de carrosseries et remorquesLocation: AGNEAUX (50180), Manche
LECAPITAINE TECHNIC : revenue, balance sheet and financial ratios
LECAPITAINE TECHNIC is a French company
founded 17 years ago,
specialized in the sector Fabrication de carrosseries et remorques.
Based in AGNEAUX (50180),
this company of category ETI
shows in 2024 a revenue of 18.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LECAPITAINE TECHNIC (SIREN 504842568)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
18 650 756 €
17 465 601 €
16 544 707 €
15 429 432 €
14 884 892 €
16 466 079 €
15 108 759 €
13 969 966 €
11 698 594 €
Net income
-610 984 €
-5 199 €
29 258 €
-267 875 €
96 472 €
529 386 €
277 710 €
282 784 €
-705 309 €
EBITDA
-350 979 €
35 106 €
160 610 €
64 060 €
74 349 €
755 133 €
452 202 €
413 062 €
-560 055 €
Net margin
-3.3%
-0.0%
0.2%
-1.7%
0.6%
3.2%
1.8%
2.0%
-6.0%
Revenue and income statement
In 2024, LECAPITAINE TECHNIC achieves revenue of 18.7 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +6.0%. Vs 2023: +7%. After deducting consumption (8.9 M€), gross margin stands at 9.7 M€, i.e. a rate of 52%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -351 k€, representing -1.9% of revenue. Warning negative scissor effect: despite revenue change (+7%), EBITDA varies by -1100%, reducing margin by 2.1 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -611 k€ (-3.3% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
18 650 756 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
9 731 701 €
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
-350 979 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-554 240 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-610 984 €
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
-1.9%
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 -359%. 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 -10%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
-358.926%
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
-10.377%
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
-2.172%
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
-3.754
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
-264.211
-557.267
515.222
4.189
1853.301
-2960.667
-3824.878
1603.644
-358.926
Financial autonomy
-12.981
-4.166
1.917
14.528
2.902
-1.645
-1.275
1.975
-10.377
Repayment capacity
-1.607
1.368
0.53
0.0
59.467
106.108
28.455
-306.569
-3.754
Cash flow / Revenue
-5.244%
3.07%
3.072%
4.654%
0.463%
0.202%
0.673%
-0.032%
-2.172%
Sector positioning
Debt ratio
-358.932024
2022
2023
2024
Q1: 4.79
Med: 27.7
Q3: 79.01
Excellent+21 pts over 3 years
In 2024, the debt ratio of LECAPITAINE TECHNIC (-358.93) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
-10.38%2024
2022
2023
2024
Q1: 20.53%
Med: 39.52%
Q3: 57.49%
Watch
In 2024, the financial autonomy of LECAPITAINE TECHNIC (-10.4%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
-3.75 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.89 years
Q3: 2.67 years
Excellent-51 pts over 3 years
In 2024, the repayment capacity of LECAPITAINE TECHNIC (-3.75) 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 99.57. 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
99.566
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
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
93.972
92.286
92.012
96.94
195.921
178.82
176.428
126.288
99.566
Interest coverage
-0.002
0.0
0.019
0.038
0.005
70.236
27.529
129.907
-16.15
Sector positioning
Liquidity ratio
99.572024
2022
2023
2024
Q1: 153.1
Med: 220.25
Q3: 325.12
Watch-17 pts over 3 years
In 2024, the liquidity ratio of LECAPITAINE TECHNIC (99.57) 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
-16.15x2024
2022
2023
2024
Q1: 0.0x
Med: 2.31x
Q3: 8.74x
Watch-51 pts over 3 years
In 2024, the interest coverage of LECAPITAINE TECHNIC (-16.1x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 30 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 50 days. Favorable situation: supplier credit is longer than customer credit by 20 days. Inventory turnover is 32 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 45 days of revenue, i.e. 2.3 M€ to permanently finance. Over 2016-2024, WCR increased by +74%, 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
2 315 305 €
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
30 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
50 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
32 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
45 j
WCR and payment terms evolution LECAPITAINE TECHNIC
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
1 331 885 €
1 673 183 €
1 218 219 €
1 628 331 €
5 614 284 €
4 694 559 €
4 570 972 €
3 092 809 €
2 315 305 €
Inventory turnover (days)
18
24
17
20
19
22
29
36
32
Customer payment term (days)
46
42
74
49
51
46
44
50
30
Supplier payment term (days)
56
68
54
55
59
65
67
53
50
Positioning of LECAPITAINE TECHNIC in its sector
Comparison with sector Fabrication de carrosseries et remorques
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (31 transactions).
This range of 2 172 179€ to 4 008 393€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
2172k€3788k€4008k€
3 788 155 €Range: 2 172 179€ - 4 008 393€
NAF 5 all-time
How is this estimate calculated?
This estimate is based on the analysis of 31 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 (Fabrication de carrosseries et remorques)
Compare LECAPITAINE TECHNIC with other companies in the same sector:
Frequently asked questions about LECAPITAINE TECHNIC
What is the revenue of LECAPITAINE TECHNIC ?
The revenue of LECAPITAINE TECHNIC in 2024 is 18.7 M€.
Is LECAPITAINE TECHNIC profitable?
LECAPITAINE TECHNIC recorded a net loss in 2024.
Where is the headquarters of LECAPITAINE TECHNIC ?
The headquarters of LECAPITAINE TECHNIC is located in AGNEAUX (50180), in the department Manche.
Where to find the tax return of LECAPITAINE TECHNIC ?
The tax return of LECAPITAINE TECHNIC 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 LECAPITAINE TECHNIC operate?
LECAPITAINE TECHNIC operates in the sector Fabrication de carrosseries et remorques (NAF code 29.20Z). 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