Employees: 01 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2009-07-09 (16 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: MERIGNIES (59710), Nord
LEMA FINANCES : revenue, balance sheet and financial ratios
LEMA FINANCES is a French company
founded 16 years ago,
specialized in the sector Activités des sociétés holding.
Based in MERIGNIES (59710),
this company of category PME
shows in 2022 a revenue of 50 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LEMA FINANCES (SIREN 513861344)
Indicator
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
50 400 €
50 400 €
78 400 €
74 400 €
74 400 €
100 400 €
90 400 €
90 400 €
Net income
134 131 €
-3 431 €
2 706 €
270 €
2 799 €
16 583 €
14 340 €
7 249 €
EBITDA
-15 628 €
-6 923 €
4 141 €
1 319 €
4 398 €
20 530 €
19 206 €
17 033 €
Net margin
266.1%
-6.8%
3.5%
0.4%
3.8%
16.5%
15.9%
8.0%
Revenue and income statement
In 2022, LEMA FINANCES achieves revenue of 50 k€. Revenue is declining over the period 2015-2022 (CAGR: -8.0%). Slight decline of 0% vs 2021. After deducting consumption (0 €), gross margin stands at 50 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 -16 k€, representing -31.0% of revenue. Warning negative scissor effect: despite revenue change (+0%), EBITDA varies by -126%, reducing margin by 17.3 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 134 k€, i.e. 266.1% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
50 400 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
50 400 €
EBITDA (2022)
?
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
-15 628 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-15 629 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
134 131 €
EBITDA margin (2022)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-31.0%
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 37%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 68%. 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 0.7 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 266.1% 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 (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
37.456%
Financial autonomy (2022)
?
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
68.181%
Cash flow / Revenue (2022)
?
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
266.133%
Repayment capacity (2022)
?
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
0.704
Solvency indicators evolution LEMA FINANCES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
Debt ratio
0.0
0.0
118.188
94.274
85.573
73.94
79.841
37.456
Financial autonomy
30.019
36.035
42.7
49.124
51.774
50.14
47.852
68.181
Repayment capacity
0.0
0.0
8.243
39.899
376.3
33.182
-27.469
0.704
Cash flow / Revenue
8.019%
15.863%
16.517%
3.762%
0.363%
3.452%
-6.806%
266.133%
Sector positioning
Debt ratio
37.462022
2020
2021
2022
Q1: 0.1
Med: 13.78
Q3: 79.91
Average-10 pts over 3 years
In 2022, the debt ratio of LEMA FINANCES (37.46) 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
68.18%2022
2020
2021
2022
Q1: 21.11%
Med: 62.06%
Q3: 90.2%
Good+12 pts over 3 years
In 2022, the financial autonomy of LEMA FINANCES (68.2%) 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
0.7 years2022
2020
2021
2022
Q1: 0.0 years
Med: 0.1 years
Q3: 3.28 years
Average-20 pts over 3 years
In 2022, the repayment capacity of LEMA FINANCES (0.70) 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 751.36. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2022)
?
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
751.36
Interest coverage (2022)
?
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
0.0
Liquidity indicators evolution LEMA FINANCES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
Liquidity ratio
4628.085
3182.768
485.839
553.421
546.458
200.643
145.473
751.36
Interest coverage
36.159
12.736
5.436
25.125
75.891
23.11
0.0
0.0
Sector positioning
Liquidity ratio
751.362022
2020
2021
2022
Q1: 111.66
Med: 499.96
Q3: 2835.13
Good+21 pts over 3 years
In 2022, the liquidity ratio of LEMA FINANCES (751.36) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
0.0x2022
2020
2021
2022
Q1: -53.22x
Med: 0.0x
Q3: 0.0x
Good-25 pts over 3 years
In 2022, the interest coverage of LEMA FINANCES (0.0x) 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 168 days. Excellent situation: suppliers finance 168 days of the operating cycle (retail model). Overall, WCR represents 142 days of revenue, i.e. 20 k€ to permanently finance. Notable WCR improvement over the period (-73%), freeing up cash.
Operating WCR (2022)
?
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
19 906 €
Customer credit (2022)
?
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 (2022)
?
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
168 j
Inventory turnover (2022)
?
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 (2022)
?
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
142 j
WCR and payment terms evolution LEMA FINANCES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
Operating WCR
72 739 €
71 941 €
65 298 €
39 460 €
39 013 €
21 533 €
-142 €
19 906 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
191
184
196
131
124
129
0
0
Supplier payment term (days)
75
98
64
83
70
64
100
168
Positioning of LEMA FINANCES in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 70 transactions of similar company sales
in 2022,
the value of LEMA FINANCES is estimated at
219 238 €
(range 72 677€ - 437 099€).
The price/revenue ratio is 0.67x
(in line with sector norms).
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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2022
70 tx
72k€219k€437k€
219 238 €Range: 72 677€ - 437 099€
NAF 5 année 2022
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
50 400 €×0.67x
Estimation33 660 €
13 794€ - 54 857€
Net Income Multiple20%
134 131 €×3.7x
Estimation497 606 €
161 003€ - 1 010 462€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 70 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 sociétés holding)
Compare LEMA FINANCES with other companies in the same sector:
Yes, LEMA FINANCES generated a net profit of 134 k€ in 2022.
Where is the headquarters of LEMA FINANCES ?
The headquarters of LEMA FINANCES is located in MERIGNIES (59710), in the department Nord.
Where to find the tax return of LEMA FINANCES ?
The tax return of LEMA FINANCES 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 LEMA FINANCES operate?
LEMA FINANCES operates in the sector Activités des sociétés holding (NAF code 64.20Z). 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