Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2022-07-29 (3 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: COMMEQUIERS (85220), Vendee
LIMALODEN FINANCES : revenue, balance sheet and financial ratios
LIMALODEN FINANCES is a French company
founded 3 years ago,
specialized in the sector Activités des sièges sociaux.
Based in COMMEQUIERS (85220),
this company of category PME
shows in 2024 a revenue of 6 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LIMALODEN FINANCES (SIREN 917982597)
Indicator
2024
2023
Revenue
6 000 €
6 000 €
Net income
114 208 €
-36 968 €
EBITDA
2 610 €
-3 320 €
Net margin
1903.5%
-616.1%
Revenue and income statement
Im Jahr 2024 erzielt LIMALODEN FINANCES einen Umsatz von 6 k€. Leichter Rückgang von 0% vs 2023. Nach Abzug des Verbrauchs (-9 €) beträgt die Bruttomarge 6 k€, d.h. eine Rate von 100%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht 3 k€, was 43.5% des Umsatzes entspricht. Positiver Schereneffekt: EBITDA-Marge verbessert sich um +98.8 Punkte. Diese hohe EBITDA-Marge bietet starke Selbstfinanzierungskapazität. Das Nettoergebnis beträgt 114 k€, d.h. 1903.5% des Umsatzes.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
6 000 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
6 009 €
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
2 610 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
2 600 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
114 208 €
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
43.5%
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
Die Verschuldungsquote (= Finanzschulden / Eigenkapital x 100) beträgt 639%. Kritische Situation: Die Schulden übersteigen das Eigenkapital erheblich. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 13%. Geringe Autonomie: Das Unternehmen ist stark von externer Finanzierung abhängig. Die Schuldenrückzahlungskapazität zeigt, dass es 10.1 Jahre Cashflow braucht. Über 7 Jahre hinaus betrachten Banken das Kreditrisiko im Allgemeinen als hoch. Der Cashflow beträgt 2047.8% des Umsatzes. Dieses hohe Niveau bietet eine starke Selbstfinanzierungskapazität.
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
638.703%
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
13.49%
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
2047.8%
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
10.115
Solvency indicators evolution LIMALODEN FINANCES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2023
2024
Debt ratio
1784.934
638.703
Financial autonomy
5.28
13.49
Repayment capacity
-45.26
10.115
Cash flow / Revenue
-471.383%
2047.8%
Sector positioning
Verschuldungsgrad
638.72024
2023
2024
Q1: 0.06
Med: 14.61
Q3: 89.57
Average
Im Jahr 2024 liegt über dem Median der Branche das verschuldungsgrad von LIMALODEN FINANCES (638.70). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Finanzielle Autonomie
13.49%2024
2023
2024
Q1: 11.57%
Med: 51.97%
Q3: 85.24%
Average
Im Jahr 2024 liegt unter dem Median der Branche das finanzielle autonomie von LIMALODEN FINANCES (13.5%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Eine Verbesserung würde die Wettbewerbsposition stärken.
Rückzahlungsfähigkeit
10.12 ans2024
2023
2024
Q1: 0.0 ans
Med: 0.2 ans
Q3: 3.73 ans
Average+50 pts over 2 years
Im Jahr 2024 liegt über dem Median der Branche das rückzahlungsfähigkeit von LIMALODEN FINANCES (10.1 ans). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Liquidity ratios
Die Liquiditätsquote beträgt 1955.42. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden. Der Zinsdeckungsgrad (= EBIT / Zinsaufwendungen) beträgt 1029.8x. Das Betriebsergebnis deckt die Zinsaufwendungen sehr weitgehend.
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
1955.422
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
1029.808
Liquidity indicators evolution LIMALODEN FINANCES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2023
2024
Liquidity ratio
234.015
1955.422
Interest coverage
-751.928
1029.808
Sector positioning
Liquiditätsquote
1955.422024
2023
2024
Q1: 116.63
Med: 458.65
Q3: 2184.57
Gut+36 pts over 2 years
Im Jahr 2024 liegt über dem Median der Branche das liquiditätsquote von LIMALODEN FINANCES (1955.42). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Zinsdeckung
1029.81x2024
2023
2024
Q1: -45.56x
Med: 0.0x
Q3: 2.85x
Ausgezeichnet+50 pts over 2 years
Im Jahr 2024 liegt in den oberen 25% der Branche das zinsdeckung von LIMALODEN FINANCES (1029.8x). Dieses Verhältnis gibt an, wie oft das Betriebsergebnis die Zinsaufwendungen deckt. Hohe Deckung bedeutet, dass Finanzaufwendungen die Rentabilität wenig belasten.
Working capital requirement (WCR) and payment terms
Der Betriebskapitalbedarf (WCR) misst die zeitliche Lücke. Durchschnittliche Kundenzahlungsfrist: 0 Tage. Lieferantenfrist: 296 Tage. Ausgezeichnete Situation: Lieferanten finanzieren 296 Tage des Betriebszyklus. Der WCR repräsentiert 176 Tage Umsatz.
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
2 936 €
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
0 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
296 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
0 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
176 j
WCR and payment terms evolution LIMALODEN FINANCES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2023
2024
Operating WCR
22 €
2 936 €
Inventory turnover (days)
0
0
Customer payment term (days)
0
0
Supplier payment term (days)
137
296
Positioning of LIMALODEN FINANCES in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 103 transactions of similar company sales
in 2024,
the value of LIMALODEN FINANCES is estimated at
224 421 €
(range 76 024€ - 597 021€).
With an EBITDA of 2 610€, the sector multiple of 5.0x 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 value2024
103 transactions
76k€224k€597k€
224 421 €Range: 76 024€ - 597 021€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
2 610 €×5.0x
Estimation13 132 €
2 261€ - 21 724€
Revenue Multiple30%
6 000 €×0.38x
Estimation2 266 €
1 080€ - 4 576€
Net Income Multiple20%
114 208 €×9.5x
Estimation1 085 880 €
372 851€ - 2 923 936€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 103 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 (Activités des sièges sociaux)
Compare LIMALODEN FINANCES with other companies in the same sector:
Frequently asked questions about LIMALODEN FINANCES
What is the revenue of LIMALODEN FINANCES ?
The revenue of LIMALODEN FINANCES in 2024 is 6 k€.
Is LIMALODEN FINANCES profitable?
Yes, LIMALODEN FINANCES generated a net profit of 114 k€ in 2024.
Where is the headquarters of LIMALODEN FINANCES ?
The headquarters of LIMALODEN FINANCES is located in COMMEQUIERS (85220), in the department Vendee.
Where to find the tax return of LIMALODEN FINANCES ?
The tax return of LIMALODEN FINANCES 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 LIMALODEN FINANCES operate?
LIMALODEN FINANCES operates in the sector Activités des sièges sociaux (NAF code 70.10Z). 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