Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2019-06-04 (6 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: LE COTEAU (42120), Loire
LEGATH INDUSTRIES : revenue, balance sheet and financial ratios
LEGATH INDUSTRIES is a French company
founded 6 years ago,
specialized in the sector Activités des sièges sociaux.
Based in LE COTEAU (42120),
this company of category PME
shows in 2024 a revenue of 660 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LEGATH INDUSTRIES (SIREN 851350884)
Indicator
2024
2023
2022
2021
2020
2019
Revenue
660 000 €
600 000 €
540 000 €
480 000 €
480 000 €
144 000 €
Net income
963 452 €
895 273 €
618 400 €
358 093 €
420 146 €
4 240 €
EBITDA
75 133 €
72 377 €
37 700 €
59 864 €
57 813 €
16 303 €
Net margin
146.0%
149.2%
114.5%
74.6%
87.5%
2.9%
Revenue and income statement
In 2024, LEGATH INDUSTRIES achieves revenue of 660 k€. Over the period 2019-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +35.6%. Vs 2023: +10%. After deducting consumption (0 €), gross margin stands at 660 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 75 k€, representing 11.4% of revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 963 k€, i.e. 146.0% 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
660 000 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
660 000 €
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
75 133 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
75 133 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
963 452 €
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
11.4%
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 54%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 64%. 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 1.9 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 146.0% 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
54.164%
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
63.8%
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
145.978%
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
1.945
Solvency indicators evolution LEGATH INDUSTRIES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2021
2022
2023
2024
Debt ratio
1670.945
483.963
274.886
157.135
85.532
54.164
Financial autonomy
5.568
16.766
25.813
36.195
52.235
63.8
Repayment capacity
336.088
7.019
7.452
4.186
2.422
1.945
Cash flow / Revenue
7.051%
89.694%
75.5%
111.273%
146.941%
145.978%
Sector positioning
Debt ratio
54.162024
2022
2023
2024
Q1: 0.06
Med: 14.7
Q3: 89.68
Average-12 pts over 3 years
In 2024, the debt ratio of LEGATH INDUSTRIES (54.16) 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
63.8%2024
2022
2023
2024
Q1: 11.6%
Med: 51.93%
Q3: 85.2%
Good+21 pts over 3 years
In 2024, the financial autonomy of LEGATH INDUSTRIES (63.8%) 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
1.95 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.21 years
Q3: 3.74 years
Average-13 pts over 3 years
In 2024, the repayment capacity of LEGATH INDUSTRIES (1.95) 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 2179.32. 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 15.5x. Operating income very largely covers interest expenses: high safety margin.
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
2179.319
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
15.544
Liquidity indicators evolution LEGATH INDUSTRIES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2019
2020
2021
2022
2023
2024
Liquidity ratio
279.173
277.322
251.281
303.243
875.634
2179.319
Interest coverage
34.883
32.387
188.983
76.554
39.514
15.544
Sector positioning
Liquidity ratio
2179.322024
2022
2023
2024
Q1: 116.89
Med: 458.52
Q3: 2176.32
Excellent+29 pts over 3 years
In 2024, the liquidity ratio of LEGATH INDUSTRIES (2179.32) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
15.54x2024
2022
2023
2024
Q1: -45.38x
Med: 0.0x
Q3: 2.91x
Excellent
In 2024, the interest coverage of LEGATH INDUSTRIES (15.5x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 144 days. Excellent situation: suppliers finance 114 days of the operating cycle (retail model). Overall, WCR represents 999 days of revenue, i.e. 1.8 M€ to permanently finance. Over 2019-2024, WCR increased by +1940%, 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
1 832 239 €
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
144 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
999 j
WCR and payment terms evolution LEGATH INDUSTRIES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2021
2022
2023
2024
Operating WCR
89 796 €
92 736 €
85 646 €
588 265 €
1 113 594 €
1 832 239 €
Inventory turnover (days)
0
0
0
0
0
0
Customer payment term (days)
112
30
30
67
36
30
Supplier payment term (days)
98
93
79
94
133
144
Positioning of LEGATH INDUSTRIES 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 LEGATH INDUSTRIES is estimated at
2 095 861 €
(range 697 244€ - 5 396 915€).
With an EBITDA of 75 133€, the sector multiple of 5.0x is applied.
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
697k€2095k€5396k€
2 095 861 €Range: 697 244€ - 5 396 915€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
75 133 €×5.0x
Estimation378 018 €
65 073€ - 625 358€
Revenue Multiple30%
660 000 €×0.38x
Estimation249 228 €
118 789€ - 503 354€
Net Income Multiple20%
963 452 €×9.5x
Estimation9 160 424 €
3 145 353€ - 24 666 151€
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 LEGATH INDUSTRIES with other companies in the same sector:
Frequently asked questions about LEGATH INDUSTRIES
What is the revenue of LEGATH INDUSTRIES ?
The revenue of LEGATH INDUSTRIES in 2024 is 660 k€.
Is LEGATH INDUSTRIES profitable?
Yes, LEGATH INDUSTRIES generated a net profit of 963 k€ in 2024.
Where is the headquarters of LEGATH INDUSTRIES ?
The headquarters of LEGATH INDUSTRIES is located in LE COTEAU (42120), in the department Loire.
Where to find the tax return of LEGATH INDUSTRIES ?
The tax return of LEGATH INDUSTRIES 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 LEGATH INDUSTRIES operate?
LEGATH INDUSTRIES 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