LEPOUTRE & CO INVEST : revenue, balance sheet and financial ratios

LEPOUTRE & CO INVEST is a French company founded 14 years ago, specialized in the sector Services administratifs combinés de bureau. Based in MARSEILLE (13012), this company of category PME shows in 2018 a revenue of 81 k€. Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.

Data updated on 2026-05-09

Sources : INPI & INSEE SIRENE - Processing : Ministry of Economy

Financial history - LEPOUTRE & CO INVEST (SIREN 538138900)
Indicator 2018 2017 2016
Revenue 81 455 € 102 000 € 143 500 €
Net income 9 710 € 32 693 € 69 877 €
EBITDA 13 946 € 47 199 € 89 077 €
Net margin 11.9% 32.1% 48.7%

Revenue and income statement

En 2018, LEPOUTRE & CO INVEST alcanza unos ingresos de 81 k€. Los ingresos disminuyen en el período 2016-2018 (TCAC: -24.7%). Caída significativa de -20% vs 2017. Tras deducir el consumo (1 k€), el margen bruto se sitúa en 80 k€, es decir, una tasa del 98%. El EBITDA alcanza 14 k€, representando el 17.1% de los ingresos. Advertencia efecto tijera negativo: a pesar del cambio en ingresos (-20%), el EBITDA varía en -70%, reduciendo el margen en 29.2 puntos. Este alto margen EBITDA proporciona una fuerte capacidad de autofinanciación. El resultado neto asciende a 10 k€, es decir, el 11.9% de los ingresos.

Revenue (2018) ?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production

81 455 €

Gross margin (2018) ?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed

80 000 €

EBITDA (2018) ?
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

13 946 €

EBIT (2018) ?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals

14 003 €

Net income (2018) ?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax

9 710 €

EBITDA margin (2018) ?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability
5-10% : Average
< 5% : Low

17.1%

Loading income statement...

Chart evolution

Show :

Assets

Loading data...

Liabilities

Loading data...

Solvency and debt ratios

El ratio de endeudamiento (= Deuda financiera / Fondos propios x 100) se sitúa en 40%. La deuda permanece bajo control. La autonomía financiera (= Fondos propios / Total activo x 100) alcanza el 15%. Baja autonomía: la empresa depende fuertemente de financiación externa. La capacidad de reembolso indica que se necesitarían 12.7 años de flujo de caja. Más allá de 7 años, los bancos generalmente consideran el riesgo crediticio como alto. El flujo de caja representa el 11.9% de los ingresos. Este alto nivel proporciona una fuerte capacidad de autofinanciación.

Debt ratio (2018) ?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low
50-100% : Moderate
> 100% : High

40.449%

Financial autonomy (2018) ?
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

14.685%

Cash flow / Revenue (2018) ?
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

11.921%

Repayment capacity (2018) ?
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

12.698

Solvency indicators evolution
LEPOUTRE & CO INVEST

Sector positioning

Ratio de endeudamiento
40.45 2018
2016
2017
2018
Q1: 0.11
Med: 17.8
Q3: 102.42
Average -14 pts over 3 years

En 2018, el ratio de endeudamiento de LEPOUTRE & CO INVEST (40.45) se sitúa por encima de la mediana del sector. Este ratio mide el peso de la deuda en relación con el patrimonio. Un esfuerzo de reducción podría mejorar la solidez financiera.

Autonomía financiera
14.69% 2018
2016
2017
2018
Q1: 8.13%
Med: 38.99%
Q3: 74.67%
Average -6 pts over 3 years

En 2018, el autonomía financiera de LEPOUTRE & CO INVEST (14.7%) se sitúa por debajo de la mediana del sector. Este ratio representa la parte del patrimonio en la financiación total. Una mejora fortalecería la posición competitiva.

Capacidad de reembolso
12.7 ans 2018
2016
2017
2018
Q1: 0.0 ans
Med: 0.01 ans
Q3: 2.81 ans
Vigilar

En 2018, el capacidad de reembolso de LEPOUTRE & CO INVEST (12.7 ans) se sitúa en el top 25% del sector. Este ratio indica el número de años necesarios para pagar la deuda con flujo de caja. Una duración larga puede señalar deuda pesada relativa a la capacidad de pago.

Liquidity ratios

El ratio de liquidez se sitúa en 21.73. La empresa tiene 2€ de activos líquidos por cada 1€ de deuda a corto plazo. El ratio de cobertura de intereses (= EBIT / Gastos financieros) es de 1.2x. La cobertura es limitada.

Liquidity ratio (2018) ?
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

21.73

Interest coverage (2018) ?
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

1.162

Liquidity indicators evolution
LEPOUTRE & CO INVEST

Sector positioning

Ratio de liquidez
21.73 2018
2016
2017
2018
Q1: 105.21
Med: 239.64
Q3: 774.79
Vigilar -17 pts over 3 years

En 2018, el ratio de liquidez de LEPOUTRE & CO INVEST (21.73) se sitúa en el 25% más bajo del sector. Este ratio mide la capacidad de cubrir deuda a corto plazo con activos corrientes. Un ratio inferior a 1 puede señalar tensiones potenciales de flujo de caja.

Cobertura de intereses
1.16x 2018
2016
2017
2018
Q1: -6.14x
Med: 0.0x
Q3: 1.27x
Bueno

En 2018, el cobertura de intereses de LEPOUTRE & CO INVEST (1.2x) se sitúa por encima de la mediana del sector. Este ratio indica cuántas veces el resultado operativo cubre los gastos de intereses. Esta posición cómoda ofrece un margen de seguridad apreciable.

Working capital requirement (WCR) and payment terms

El fondo de maniobra operativo (FM) mide el desfase temporal de tesorería. Plazo medio de cobro a clientes: 35 días. Plazo proveedores: 59 días. Situación favorable. El FM es negativo (-1490 días): las operaciones generan estructuralmente tesorería.

Operating WCR (2018) ?
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

-337 162 €

Customer credit (2018) ?
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

35 j

Supplier credit (2018) ?
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

59 j

Inventory turnover (2018) ?
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 (2018) ?
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

-1490 j

WCR and payment terms evolution
LEPOUTRE & CO INVEST

Positioning of LEPOUTRE & CO INVEST in its sector

Comparison with sector Services administratifs combinés de bureau

Valuation estimate

Based on 173 transactions of similar company sales (all years), the value of LEPOUTRE & CO INVEST is estimated at 40 201 € (range 12 898€ - 86 118€). With an EBITDA of 13 946€, the sector multiple of 3.4x 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 value 2018
173 transactions
12k€ 40k€ 86k€
40 201 € Range: 12 898€ - 86 118€
NAF 5 all-time

Valuation detail by method

Ajustez les pondérations selon votre analyse

EBITDA Multiple 50%
13 946 € × 3.4x
Estimation 47 927 €
13 130€ - 92 781€
Revenue Multiple 30%
81 455 € × 0.38x
Estimation 31 311 €
13 111€ - 70 725€
Net Income Multiple 20%
9 710 € × 3.5x
Estimation 34 220 €
12 002€ - 92 553€

Valuation evolution

How is this estimate calculated?

This estimate is based on the analysis of 173 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 (Services administratifs combinés de bureau)

Compare LEPOUTRE & CO INVEST with other companies in the same sector:

Frequently asked questions about LEPOUTRE & CO INVEST

What is the revenue of LEPOUTRE & CO INVEST ?

The revenue of LEPOUTRE & CO INVEST in 2018 is 81 k€.

Is LEPOUTRE & CO INVEST profitable?

Yes, LEPOUTRE & CO INVEST generated a net profit of 10 k€ in 2018.

Where is the headquarters of LEPOUTRE & CO INVEST ?

The headquarters of LEPOUTRE & CO INVEST is located in MARSEILLE (13012), in the department Bouches-du-Rhone.

Where to find the tax return of LEPOUTRE & CO INVEST ?

The tax return of LEPOUTRE & CO INVEST 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 LEPOUTRE & CO INVEST operate?

LEPOUTRE & CO INVEST operates in the sector Services administratifs combinés de bureau (NAF code 82.11Z). See the 'Sector positioning' section above to compare the company with its competitors.