Employees: NN (None)Legal category: 3220Size: NoneCreation date: 2014-02-04 (12 years)Status: ActiveBusiness sector: Travaux d'installation électrique dans tous locauxLocation: None (None), None
LFX OUEST LIMITED : revenue, balance sheet and financial ratios
LFX OUEST LIMITED is a French company
founded 12 years ago,
specialized in the sector Travaux d'installation électrique dans tous locaux.
this company of category PME
shows in 2016 a revenue of 147 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LFX OUEST LIMITED (SIREN 800712416)
Indicator
2016
2015
2014
Revenue
146 519 €
124 704 €
72 683 €
Net income
22 913 €
11 986 €
684 €
EBITDA
28 737 €
15 412 €
1 129 €
Net margin
15.6%
9.6%
0.9%
Revenue and income statement
En 2016, LFX OUEST LIMITED alcanza unos ingresos de 147 k€. En el período 2014-2016, la empresa muestra un fuerte crecimiento con una TCAC de +42.0%. Vs 2015, crecimiento de +17% (125 k€ -> 147 k€). Tras deducir el consumo (44 k€), el margen bruto se sitúa en 102 k€, es decir, una tasa del 70%. El EBITDA alcanza 29 k€, representando el 19.6% de los ingresos. Efecto tijera positivo: el margen EBITDA mejora en +7.3 puntos. Este alto margen EBITDA proporciona una fuerte capacidad de autofinanciación. El resultado neto asciende a 23 k€, es decir, el 15.6% de los ingresos.
Revenue (2016)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
146 519 €
Gross margin (2016)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
102 349 €
EBITDA (2016)
?
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
28 737 €
EBIT (2016)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
26 976 €
Net income (2016)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
22 913 €
EBITDA margin (2016)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
19.6%
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 124%. El nivel de deuda es alto: el margen de negociación con los bancos se reduce. La autonomía financiera (= Fondos propios / Total activo x 100) alcanza el 49%. Esta alta autonomía significa que la empresa financia la mayoría de sus activos con fondos propios. El flujo de caja representa el 16.8% de los ingresos. Este alto nivel proporciona una fuerte capacidad de autofinanciación.
Debt ratio (2016)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
123.928%
Financial autonomy (2016)
?
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
48.778%
Cash flow / Revenue (2016)
?
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
16.839%
Repayment capacity (2016)
?
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
0.0
Asset age ratio (2016)
?
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
2014
2015
2016
Debt ratio
3055.867
204.236
123.928
Financial autonomy
78.399
62.887
48.778
Repayment capacity
0.0
0.0
0.0
Cash flow / Revenue
1.385%
10.662%
16.839%
Sector positioning
Ratio de endeudamiento
123.932016
2014
2015
2016
Q1: 0.39
Med: 11.97
Q3: 49.61
Average-10 pts over 3 years
En 2016, el ratio de endeudamiento de LFX OUEST LIMITED (123.93) 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
48.78%2016
2014
2015
2016
Q1: 8.55%
Med: 29.74%
Q3: 51.94%
Bueno
En 2016, el autonomía financiera de LFX OUEST LIMITED (48.8%) se sitúa por encima de la mediana del sector. Este ratio representa la parte del patrimonio en la financiación total. Esta posición cómoda ofrece un margen de seguridad apreciable.
Capacidad de reembolso
0.0 ans2016
2014
2015
2016
Q1: 0.0 ans
Med: 0.04 ans
Q3: 0.96 ans
Excelente
En 2016, el capacidad de reembolso de LFX OUEST LIMITED (0.0 an) se sitúa en el 25% más bajo del sector, lo cual es positivo. Este ratio indica el número de años necesarios para pagar la deuda con flujo de caja. Una capacidad corta refleja deuda controlada y buena generación de efectivo.
Liquidity ratios
El ratio de liquidez se sitúa en 149.68. La empresa tiene 2€ de activos líquidos por cada 1€ de deuda a corto plazo.
Liquidity ratio (2016)
?
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
149.68
Interest coverage (2016)
?
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 LFX OUEST LIMITED
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2014
2015
2016
Liquidity ratio
89.377
132.163
149.68
Interest coverage
0.0
0.0
0.0
Sector positioning
Ratio de liquidez
149.682016
2014
2015
2016
Q1: 137.3
Med: 191.97
Q3: 290.14
Average+9 pts over 3 years
En 2016, el ratio de liquidez de LFX OUEST LIMITED (149.68) se sitúa por debajo de la mediana del sector. Este ratio mide la capacidad de cubrir deuda a corto plazo con activos corrientes. Una mejora fortalecería la posición competitiva.
Cobertura de intereses
0.0x2016
2014
2015
2016
Q1: 0.0x
Med: 0.15x
Q3: 2.92x
Average
En 2016, el cobertura de intereses de LFX OUEST LIMITED (0.0x) se sitúa por debajo de la mediana del sector. Este ratio indica cuántas veces el resultado operativo cubre los gastos de intereses. Una mejora fortalecería la posición competitiva.
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: 0 días. Plazo proveedores: 5 días. Situación favorable. La rotación de existencias es de 2 días. Rotación rápida, señal de buena gestión de existencias. El FM es negativo (-85 días): las operaciones generan estructuralmente tesorería. Notable mejora del FM durante el período (-34%), liberando tesorería.
Operating WCR (2016)
?
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
-34 795 €
Customer credit (2016)
?
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 (2016)
?
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
5 j
Inventory turnover (2016)
?
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
2 j
WCR in days of revenue (2016)
?
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
-85 j
WCR and payment terms evolution LFX OUEST LIMITED
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2015
2016
Operating WCR
-26 036 €
-27 392 €
-34 795 €
Inventory turnover (days)
0
0
2
Customer payment term (days)
15
0
0
Supplier payment term (days)
19
0
5
Positioning of LFX OUEST LIMITED in its sector
Comparison with sector Travaux d'installation électrique dans tous locaux
Valuation estimate
Based on 283 transactions of similar company sales
(all years),
the value of LFX OUEST LIMITED is estimated at
29 577 €
(range 12 672€ - 93 408€).
With an EBITDA of 28 737€, the sector multiple of 1.0x is applied.
The price/revenue ratio is 0.18x
(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 value2016
283 transactions
12k€29k€93k€
29 577 €Range: 12 672€ - 93 408€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
28 737 €×1.0x
Estimation30 003 €
11 150€ - 104 931€
Revenue Multiple30%
146 519 €×0.18x
Estimation26 295 €
15 872€ - 51 115€
Net Income Multiple20%
22 913 €×1.5x
Estimation33 436 €
11 680€ - 128 041€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 283 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 (Travaux d'installation électrique dans tous locaux)
Compare LFX OUEST LIMITED with other companies in the same sector:
Frequently asked questions about LFX OUEST LIMITED
What is the revenue of LFX OUEST LIMITED ?
The revenue of LFX OUEST LIMITED in 2016 is 147 k€.
Is LFX OUEST LIMITED profitable?
Yes, LFX OUEST LIMITED generated a net profit of 23 k€ in 2016.
Where is the headquarters of LFX OUEST LIMITED ?
The headquarters of LFX OUEST LIMITED is located in address not disclosed.
Where to find the tax return of LFX OUEST LIMITED ?
The tax return of LFX OUEST LIMITED 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 LFX OUEST LIMITED operate?
LFX OUEST LIMITED operates in the sector Travaux d'installation électrique dans tous locaux (NAF code 43.21A). 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