Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2011-11-15 (14 years)Status: ActiveBusiness sector: Services administratifs combinés de bureauLocation: MARSEILLE (13012), Bouches-du-Rhone
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.
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...
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
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
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
Debt ratio
66.102
43.279
40.449
Financial autonomy
21.834
15.344
14.685
Repayment capacity
2.438
3.888
12.698
Cash flow / Revenue
48.695%
32.052%
11.921%
Sector positioning
Ratio de endeudamiento
40.452018
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 ans2018
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
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
Liquidity ratio
23.108
19.131
21.73
Interest coverage
3.116
4.441
1.162
Sector positioning
Ratio de liquidez
21.732018
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
1.16x2018
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
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
Operating WCR
-317 726 €
-333 436 €
-337 162 €
Inventory turnover (days)
0
0
0
Customer payment term (days)
38
30
35
Supplier payment term (days)
52
58
59
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 value2018
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 Multiple50%
13 946 €×3.4x
Estimation47 927 €
13 130€ - 92 781€
Revenue Multiple30%
81 455 €×0.38x
Estimation31 311 €
13 111€ - 70 725€
Net Income Multiple20%
9 710 €×3.5x
Estimation34 220 €
12 002€ - 92 553€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
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.
Item evolution
Rotate your phone to landscape mode to view the chart