Employees: 03 (2023.0)Legal category: SA (autres)Size: ETICreation date: 1954-01-01 (72 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: COURBEVOIE (92400), Hauts-de-Seine
LEFEBVRE SARRUT : revenue, balance sheet and financial ratios
LEFEBVRE SARRUT is a French company
founded 72 years ago,
specialized in the sector Activités des sièges sociaux.
Based in COURBEVOIE (92400),
this company of category ETI
shows in 2024 a revenue of 19.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LEFEBVRE SARRUT (SIREN 542052451)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
19 695 112 €
17 244 786 €
13 893 406 €
11 258 266 €
9 262 925 €
8 607 621 €
8 374 603 €
7 377 672 €
7 111 429 €
Net income
58 797 112 €
49 972 014 €
82 014 502 €
35 513 914 €
44 126 379 €
55 173 055 €
120 951 907 €
36 763 253 €
28 244 930 €
EBITDA
-1 466 404 €
-1 105 197 €
-4 228 410 €
-3 390 686 €
1 278 767 €
-2 452 075 €
-2 977 597 €
-1 778 359 €
-1 444 544 €
Net margin
298.5%
289.8%
590.3%
315.4%
476.4%
641.0%
1444.3%
498.3%
397.2%
Revenue and income statement
In 2024, LEFEBVRE SARRUT achieves revenue of 19.7 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +13.6%. Vs 2023, growth of +14% (17.2 M€ -> 19.7 M€). After deducting consumption (13.6 M€), gross margin stands at 6.1 M€, i.e. a rate of 31%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -1.5 M€, representing -7.4% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 58.8 M€, i.e. 298.5% 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
19 695 112 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
6 135 178 €
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
-1 466 404 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-2 861 291 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
58 797 112 €
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
-7.4%
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 0%. 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 84%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Cash flow represents 271.0% 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
0.0%
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
84.406%
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
270.977%
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
0.0
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
0.009
1.948
3.917
6.593
2.709
1.718
0.0
0.0
0.0
Financial autonomy
73.393
67.075
76.55
78.085
82.895
80.322
78.045
89.719
84.406
Repayment capacity
0.001
0.221
0.164
0.568
0.285
0.235
0.0
0.0
0.0
Cash flow / Revenue
415.719%
510.942%
1457.377%
724.338%
582.292%
377.737%
333.931%
288.987%
270.977%
Sector positioning
Debt ratio
0.02024
2022
2023
2024
Q1: 0.06
Med: 14.61
Q3: 89.57
Excellent
In 2024, the debt ratio of LEFEBVRE SARRUT (0.00) 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
84.41%2024
2022
2023
2024
Q1: 11.57%
Med: 51.97%
Q3: 85.24%
Good
In 2024, the financial autonomy of LEFEBVRE SARRUT (84.4%) 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
0.0 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.2 years
Q3: 3.73 years
Excellent
In 2024, the repayment capacity of LEFEBVRE SARRUT (0.00) 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 152.08. 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
152.08
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
-441.474
Liquidity indicators evolution LEFEBVRE SARRUT
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
34.569
23.748
56.36
77.834
87.228
104.805
112.969
141.116
152.08
Interest coverage
-28.386
-13.197
-11.047
-25.083
726.591
-225.802
-12.35
-423.712
-441.474
Sector positioning
Liquidity ratio
152.082024
2022
2023
2024
Q1: 116.63
Med: 458.65
Q3: 2184.57
Average
In 2024, the liquidity ratio of LEFEBVRE SARRUT (152.08) 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
-441.47x2024
2022
2023
2024
Q1: -45.56x
Med: 0.0x
Q3: 2.85x
Average-15 pts over 3 years
In 2024, the interest coverage of LEFEBVRE SARRUT (-441.5x) 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. Average customer payment term: 260 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 617 days. Excellent situation: suppliers finance 357 days of the operating cycle (retail model). WCR is negative (-1223 days): operations structurally generate cash. Over 2016-2024, WCR increased by +50%, 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
-66 933 247 €
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
260 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
617 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
-1223 j
WCR and payment terms evolution LEFEBVRE SARRUT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-133 123 320 €
-163 925 822 €
-71 961 289 €
-36 154 246 €
-23 008 550 €
-10 902 730 €
-31 000 774 €
-38 979 597 €
-66 933 247 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
144
206
266
269
247
219
427
218
260
Supplier payment term (days)
54
57
111
158
205
268
293
305
617
Positioning of LEFEBVRE SARRUT in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 103 transactions of similar company sales
in 2024,
the value of LEFEBVRE SARRUT is estimated at
228 077 614 €
(range 78 908 156€ - 611 138 255€).
The price/revenue ratio is 0.38x
(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 value2024
103 transactions
78908k€228077k€611138k€
228 077 614 €Range: 78 908 156€ - 611 138 255€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
19 695 112 €×0.38x
Estimation7 437 230 €
3 544 804€ - 15 020 632€
Net Income Multiple20%
58 797 112 €×9.5x
Estimation559 038 192 €
191 953 185€ - 1 505 314 691€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 103 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 sièges sociaux)
Compare LEFEBVRE SARRUT with other companies in the same sector:
The revenue of LEFEBVRE SARRUT in 2024 is 19.7 M€.
Is LEFEBVRE SARRUT profitable?
Yes, LEFEBVRE SARRUT generated a net profit of 58.8 M€ in 2024.
Where is the headquarters of LEFEBVRE SARRUT ?
The headquarters of LEFEBVRE SARRUT is located in COURBEVOIE (92400), in the department Hauts-de-Seine.
Where to find the tax return of LEFEBVRE SARRUT ?
The tax return of LEFEBVRE SARRUT 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 LEFEBVRE SARRUT operate?
LEFEBVRE SARRUT operates in the sector Activités des sièges sociaux (NAF code 70.10Z). 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