LEONARD TECHNOLOGIES : revenue, balance sheet and financial ratios
LEONARD TECHNOLOGIES is a French company
founded 12 years ago,
specialized in the sector Programmation informatique.
Based in BONCHAMP-LES-LAVAL (53960),
this company of category PME
shows in 2024 a revenue of 79 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LEONARD TECHNOLOGIES (SIREN 798337671)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
79 090 €
28 040 €
44 198 €
1 321 016 €
1 221 536 €
1 344 843 €
1 286 051 €
998 432 €
820 111 €
Net income
4 017 €
-6 146 €
-31 851 €
228 116 €
-55 321 €
-41 207 €
79 563 €
24 679 €
38 486 €
EBITDA
12 987 €
-41 028 €
-32 143 €
41 184 €
-16 875 €
21 844 €
87 860 €
46 007 €
53 970 €
Net margin
5.1%
-21.9%
-72.1%
17.3%
-4.5%
-3.1%
6.2%
2.5%
4.7%
Revenue and income statement
In 2024, LEONARD TECHNOLOGIES achieves revenue of 79 k€. Revenue is declining over the period 2016-2024 (CAGR: -25.3%). Vs 2023, growth of +182% (28 k€ -> 79 k€). After deducting consumption (2 k€), gross margin stands at 78 k€, i.e. a rate of 98%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 13 k€, representing 16.4% of revenue. Positive scissor effect: EBITDA margin improves by +162.7 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 4 k€, i.e. 5.1% 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
79 090 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
77 590 €
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
12 987 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-1 393 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
4 017 €
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
16.4%
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 92%. 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 0.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 24.8% 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
0.419%
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
92.136%
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
24.811%
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
0.031
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution LEONARD TECHNOLOGIES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
76.776
124.444
51.85
41.668
280.42
60.21
21.381
7.386
0.419
Financial autonomy
13.274
16.119
30.19
19.17
8.487
28.321
75.912
75.522
92.136
Repayment capacity
0.584
1.985
0.575
10.353
-4.652
7.507
-0.554
-0.259
0.031
Cash flow / Revenue
6.142%
4.021%
8.257%
0.352%
-2.918%
1.736%
-128.022%
-140.688%
24.811%
Sector positioning
Debt ratio
0.422024
2022
2023
2024
Q1: 0.0
Med: 3.36
Q3: 42.51
Good-29 pts over 3 years
In 2024, the debt ratio of LEONARD TECHNOLOGIES (0.42) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
92.14%2024
2022
2023
2024
Q1: 3.88%
Med: 34.74%
Q3: 63.98%
Excellent
In 2024, the financial autonomy of LEONARD TECHNOLOGIES (92.1%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
0.03 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.39 years
Average+27 pts over 3 years
In 2024, the repayment capacity of LEONARD TECHNOLOGIES (0.03) 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 759.16. 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
759.163
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
0.0
Liquidity indicators evolution LEONARD TECHNOLOGIES
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
61.938
79.613
105.215
90.239
105.774
177.111
1436.223
347.56
759.163
Interest coverage
7.415
12.213
4.041
32.421
-38.08
17.135
-22.997
-0.841
0.0
Sector positioning
Liquidity ratio
759.162024
2022
2023
2024
Q1: 132.21
Med: 250.32
Q3: 499.26
Excellent
In 2024, the liquidity ratio of LEONARD TECHNOLOGIES (759.16) 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
0.0x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 0.47x
Average
In 2024, the interest coverage of LEONARD TECHNOLOGIES (0.0x) 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: 100 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 66 days. The gap of 34 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Inventory turnover is 46 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 253 days of revenue, i.e. 56 k€ to permanently finance.
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
55 633 €
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
100 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
66 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
46 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
253 j
WCR and payment terms evolution LEONARD TECHNOLOGIES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
50 732 €
100 193 €
130 714 €
45 940 €
120 688 €
514 734 €
46 637 €
69 552 €
55 633 €
Inventory turnover (days)
5
4
4
6
6
0
73
149
46
Customer payment term (days)
36
35
39
77
77
95
4
0
100
Supplier payment term (days)
133
109
53
47
56
98
37
184
66
Positioning of LEONARD TECHNOLOGIES in its sector
Comparison with sector Programmation informatique
Valuation estimate
Based on 120 transactions of similar company sales
(all years),
the value of LEONARD TECHNOLOGIES is estimated at
22 613 €
(range 10 659€ - 60 258€).
With an EBITDA of 12 987€, the sector multiple of 2.2x is applied.
The price/revenue ratio is 0.27x
(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
120 transactions
10k€22k€60k€
22 613 €Range: 10 659€ - 60 258€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
12 987 €×2.2x
Estimation28 880 €
12 532€ - 79 444€
Revenue Multiple30%
79 090 €×0.27x
Estimation21 481 €
12 143€ - 52 537€
Net Income Multiple20%
4 017 €×2.2x
Estimation8 646 €
3 752€ - 23 879€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 120 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 (Programmation informatique)
Compare LEONARD TECHNOLOGIES with other companies in the same sector:
Frequently asked questions about LEONARD TECHNOLOGIES
What is the revenue of LEONARD TECHNOLOGIES ?
The revenue of LEONARD TECHNOLOGIES in 2024 is 79 k€.
Is LEONARD TECHNOLOGIES profitable?
Yes, LEONARD TECHNOLOGIES generated a net profit of 4 k€ in 2024.
Where is the headquarters of LEONARD TECHNOLOGIES ?
The headquarters of LEONARD TECHNOLOGIES is located in BONCHAMP-LES-LAVAL (53960), in the department Mayenne.
Where to find the tax return of LEONARD TECHNOLOGIES ?
The tax return of LEONARD TECHNOLOGIES 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 LEONARD TECHNOLOGIES operate?
LEONARD TECHNOLOGIES operates in the sector Programmation informatique (NAF code 62.01Z). 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