Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2004-05-17 (21 years)Status: ActiveBusiness sector: Autres activités de soutien aux entreprises n.c.a.Location: PARIS (75006), Paris
LEFT BANK CAPITAL : revenue, balance sheet and financial ratios
LEFT BANK CAPITAL is a French company
founded 21 years ago,
specialized in the sector Autres activités de soutien aux entreprises n.c.a..
Based in PARIS (75006),
this company of category PME
shows in 2021 a revenue of -151 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LEFT BANK CAPITAL (SIREN 453836090)
Indicator
2021
2020
2019
2018
2016
Revenue
-151 200 €
-45 200 €
40 417 €
541 000 €
636 783 €
Net income
328 317 €
712 109 €
-57 698 €
64 009 €
13 034 €
EBITDA
-202 276 €
-239 865 €
-106 027 €
172 340 €
230 301 €
Net margin
-217.1%
-1575.5%
-142.8%
11.8%
2.0%
Revenue and income statement
In 2021, LEFT BANK CAPITAL generates positive net income of 328 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2021: 13 k€ -> 328 k€.
Revenue (2021)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
-151 200 €
Gross margin (2021)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
-151 200 €
EBITDA (2021)
?
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
-202 276 €
EBIT (2021)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-205 953 €
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
328 317 €
EBITDA margin (2021)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
133.8%
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 215%. 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 29%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 303.2 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high.
Debt ratio (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
214.873%
Financial autonomy (2021)
?
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
28.72%
Cash flow / Revenue (2021)
?
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
-25.335%
Repayment capacity (2021)
?
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
303.198
Solvency indicators evolution LEFT BANK CAPITAL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2018
2019
2020
2021
Debt ratio
11.199
65.933
339.142
246.719
214.873
Financial autonomy
68.102
41.666
21.379
26.916
28.72
Repayment capacity
14.313
23.589
-136.15
17.581
303.198
Cash flow / Revenue
2.797%
12.227%
-142.304%
-1576.188%
-25.335%
Sector positioning
Debt ratio
214.872021
2019
2020
2021
Q1: 0.0
Med: 6.21
Q3: 69.03
Average
In 2021, the debt ratio of LEFT BANK CAPITAL (214.87) 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
28.72%2021
2019
2020
2021
Q1: 6.21%
Med: 33.6%
Q3: 66.27%
Average+6 pts over 3 years
In 2021, the financial autonomy of LEFT BANK CAPITAL (28.7%) 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
303.2 years2021
2019
2020
2021
Q1: 0.0 years
Med: 0.0 years
Q3: 1.51 years
Average+50 pts over 3 years
In 2021, the repayment capacity of LEFT BANK CAPITAL (303.20) 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 101.76. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2021)
?
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
101.757
Interest coverage (2021)
?
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
-330.834
Liquidity indicators evolution LEFT BANK CAPITAL
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2018
2019
2020
2021
Liquidity ratio
383.42
275.494
579.4
451.561
101.757
Interest coverage
0.269
10.35
-219.826
-256.167
-330.834
Sector positioning
Liquidity ratio
101.762021
2019
2020
2021
Q1: 120.14
Med: 209.97
Q3: 475.96
Average-50 pts over 3 years
In 2021, the liquidity ratio of LEFT BANK CAPITAL (101.76) 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
-330.83x2021
2019
2020
2021
Q1: 0.0x
Med: 0.0x
Q3: 0.56x
Average
In 2021, the interest coverage of LEFT BANK CAPITAL (-330.8x) 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 2945 days. Excellent situation: suppliers finance 2945 days of the operating cycle (retail model). WCR is negative (-1243 days): operations structurally generate cash. Notable WCR improvement over the period (-74%), freeing up cash.
Operating WCR (2021)
?
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
521 871 €
Customer credit (2021)
?
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 (2021)
?
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
2945 j
Inventory turnover (2021)
?
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 (2021)
?
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
-1243 j
WCR and payment terms evolution LEFT BANK CAPITAL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2018
2019
2020
2021
Operating WCR
1 991 310 €
3 470 266 €
3 698 315 €
4 926 520 €
521 871 €
Inventory turnover (days)
0
0
0
0
0
Customer payment term (days)
399
280
4032
-2589
0
Supplier payment term (days)
15
397
1172
800
2945
Positioning of LEFT BANK CAPITAL in its sector
Comparison with sector Autres activités de soutien aux entreprises n.c.a.
Valuation estimate
Based on 131 transactions of similar company sales
(all years),
the value of LEFT BANK CAPITAL is estimated at
1 088 439 €
(range 325 617€ - 3 204 655€).
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 value2021
131 transactions
325k€1088k€3204k€
1 088 439 €Range: 325 617€ - 3 204 655€
NAF 5 all-time
Valuation method used
Net Income Multiple
328 317 €
×
3.3x
=1 088 440 €
Range: 325 618€ - 3 204 656€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 131 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 de soutien aux entreprises n.c.a.)
Compare LEFT BANK CAPITAL with other companies in the same sector:
Frequently asked questions about LEFT BANK CAPITAL
What is the revenue of LEFT BANK CAPITAL ?
The revenue of LEFT BANK CAPITAL in 2021 is -151 k€.
Is LEFT BANK CAPITAL profitable?
Yes, LEFT BANK CAPITAL generated a net profit of 328 k€ in 2021.
Where is the headquarters of LEFT BANK CAPITAL ?
The headquarters of LEFT BANK CAPITAL is located in PARIS (75006), in the department Paris.
Where to find the tax return of LEFT BANK CAPITAL ?
The tax return of LEFT BANK CAPITAL 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 LEFT BANK CAPITAL operate?
LEFT BANK CAPITAL operates in the sector Autres activités de soutien aux entreprises n.c.a. (NAF code 82.99Z). 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