Employees: 22 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 1970-01-01 (56 years)Status: ActiveBusiness sector: Fabrication d'autres pompes et compresseursLocation: BOURG-LES-VALENCE (26500), Drome
LEYBOLD FRANCE : revenue, balance sheet and financial ratios
LEYBOLD FRANCE is a French company
founded 56 years ago,
specialized in the sector Fabrication d'autres pompes et compresseurs.
Based in BOURG-LES-VALENCE (26500),
this company of category ETI
shows in 2024 a revenue of 56.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LEYBOLD FRANCE (SIREN 702029976)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
56 607 522 €
57 045 985 €
54 888 002 €
51 356 455 €
45 493 929 €
46 295 917 €
47 957 206 €
42 373 902 €
38 980 676 €
Net income
2 588 632 €
2 543 497 €
2 193 501 €
1 925 808 €
2 066 467 €
1 828 046 €
2 094 460 €
1 803 974 €
1 340 457 €
EBITDA
4 599 398 €
3 666 610 €
3 784 914 €
3 519 220 €
3 713 479 €
3 603 663 €
3 127 017 €
2 632 702 €
2 894 386 €
Net margin
4.6%
4.5%
4.0%
3.7%
4.5%
3.9%
4.4%
4.3%
3.4%
Revenue and income statement
In 2024, LEYBOLD FRANCE achieves revenue of 56.6 M€. Revenue is growing positively over 9 years (CAGR: +4.8%). Slight decline of -1% vs 2023. After deducting consumption (27.4 M€), gross margin stands at 29.2 M€, i.e. a rate of 52%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 4.6 M€, representing 8.1% of revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 2.6 M€, i.e. 4.6% 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
56 607 522 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
29 174 986 €
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
4 599 398 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
3 663 727 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
2 588 632 €
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
8.1%
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
The debt ratio (= Financial debt / Equity x 100) stands at 6%. 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 39%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.1 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 7.2% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
5.5%
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
39.21%
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
7.195%
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
0.117
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
15.128
12.481
10.829
10.129
7.297
7.118
8.404
7.74
5.5
Financial autonomy
28.594
26.656
24.03
26.348
35.695
28.986
28.744
31.609
39.21
Repayment capacity
0.33
0.329
-2.249
0.209
0.234
0.151
0.171
0.177
0.117
Cash flow / Revenue
6.309%
4.662%
-0.552%
5.702%
5.141%
5.545%
5.593%
5.34%
7.195%
Sector positioning
Debt ratio
5.52024
2022
2023
2024
Q1: 0.02
Med: 11.02
Q3: 44.02
Good
In 2024, the debt ratio of LEYBOLD FRANCE (5.50) 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
39.21%2024
2022
2023
2024
Q1: 31.54%
Med: 49.17%
Q3: 64.75%
Average+11 pts over 3 years
In 2024, the financial autonomy of LEYBOLD FRANCE (39.2%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
0.12 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.12 years
Q3: 0.92 years
Good
In 2024, the repayment capacity of LEYBOLD FRANCE (0.12) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 148.18. 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 1.7x. Coverage is limited: any activity downturn would jeopardize interest payments.
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
148.181
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
1.696
Liquidity indicators evolution LEYBOLD FRANCE
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
206.569
181.468
490.957
152.914
177.364
147.986
138.789
130.333
148.181
Interest coverage
0.862
0.535
0.0
1.027
0.579
0.213
0.684
1.341
1.696
Sector positioning
Liquidity ratio
148.182024
2022
2023
2024
Q1: 157.88
Med: 212.19
Q3: 294.98
Watch
In 2024, the liquidity ratio of LEYBOLD FRANCE (148.18) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
1.7x2024
2022
2023
2024
Q1: 0.07x
Med: 1.55x
Q3: 7.86x
Good+16 pts over 3 years
In 2024, the interest coverage of LEYBOLD FRANCE (1.7x) 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: 40 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 55 days. Favorable situation: supplier credit is longer than customer credit by 15 days. Inventory turnover is 45 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 71 days of revenue, i.e. 11.1 M€ to permanently finance. Over 2016-2024, WCR increased by +56%, 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
11 116 585 €
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
40 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
55 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
45 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
71 j
WCR and payment terms evolution LEYBOLD FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
7 119 041 €
7 215 004 €
14 939 629 €
11 680 923 €
12 323 395 €
11 398 565 €
11 572 037 €
10 967 091 €
11 116 585 €
Inventory turnover (days)
58
50
53
49
50
54
54
52
45
Customer payment term (days)
25
23
0
41
39
40
36
32
40
Supplier payment term (days)
73
69
0
63
56
57
62
61
55
Positioning of LEYBOLD FRANCE in its sector
Comparison with sector Fabrication d'autres pompes et compresseurs
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (37 transactions).
This range of 3 245 784€ to 14 255 333€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
3245k€7136k€14255k€
7 136 314 €Range: 3 245 784€ - 14 255 333€
NAF 4 all-time
Aggregated at NAF sub-class level
How is this estimate calculated?
This estimate is based on the analysis of 37 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 (Fabrication d'autres pompes et compresseurs)
Compare LEYBOLD FRANCE with other companies in the same sector:
Yes, LEYBOLD FRANCE generated a net profit of 2.6 M€ in 2024.
Where is the headquarters of LEYBOLD FRANCE ?
The headquarters of LEYBOLD FRANCE is located in BOURG-LES-VALENCE (26500), in the department Drome.
Where to find the tax return of LEYBOLD FRANCE ?
The tax return of LEYBOLD FRANCE 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 LEYBOLD FRANCE operate?
LEYBOLD FRANCE operates in the sector Fabrication d'autres pompes et compresseurs (NAF code 28.13Z). 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