Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1989-04-01 (37 years)Status: ActiveBusiness sector: Autres travaux de finitionLocation: PLASNES (27300), Eure
LINAND PROJECTION : revenue, balance sheet and financial ratios
LINAND PROJECTION is a French company
founded 37 years ago,
specialized in the sector Autres travaux de finition.
Based in PLASNES (27300),
this company of category PME
shows in 2025 a revenue of 943 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LINAND PROJECTION (SIREN 350364410)
Indicator
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
943 275 €
1 032 292 €
1 196 635 €
1 505 817 €
1 359 275 €
1 232 452 €
1 431 561 €
N/C
N/C
N/C
Net income
33 131 €
66 877 €
73 936 €
137 810 €
89 099 €
79 364 €
122 223 €
140 583 €
150 297 €
136 279 €
EBITDA
66 269 €
105 024 €
109 538 €
188 560 €
125 409 €
88 137 €
206 317 €
N/C
N/C
N/C
Net margin
3.5%
6.5%
6.2%
9.2%
6.6%
6.4%
8.5%
N/C
N/C
N/C
Revenue and income statement
In 2025, LINAND PROJECTION achieves revenue of 943 k€. Revenue is declining over the period 2019-2025 (CAGR: -6.7%). Slight decline of -9% vs 2024. After deducting consumption (244 k€), gross margin stands at 699 k€, i.e. a rate of 74%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 66 k€, representing 7.0% of revenue. Warning negative scissor effect: despite revenue change (-9%), EBITDA varies by -37%, reducing margin by 3.1 pts. This reflects costs rising faster than revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 33 k€, i.e. 3.5% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
943 275 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
699 111 €
EBITDA (2025)
?
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
66 269 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
36 620 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
33 131 €
EBITDA margin (2025)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
7.0%
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 18%. 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 66%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.3 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 5.1% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
Debt ratio (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
17.911%
Financial autonomy (2025)
?
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
66.266%
Cash flow / Revenue (2025)
?
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
5.099%
Repayment capacity (2025)
?
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
1.266
Asset age ratio (2025)
?
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
2025
Debt ratio
5.181
6.06
7.731
24.437
20.368
46.068
34.68
38.557
5.863
17.911
Financial autonomy
65.304
69.403
57.655
49.621
59.894
45.333
49.327
53.837
77.301
66.266
Repayment capacity
None
None
None
0.647
1.863
2.417
0.971
1.807
0.271
1.266
Cash flow / Revenue
None%
None%
None%
10.991%
4.394%
4.979%
9.579%
6.062%
8.528%
5.099%
Sector positioning
Debt ratio
17.912025
2023
2024
2025
Q1: 1.2
Med: 10.49
Q3: 45.2
Average-6 pts over 3 years
In 2025, the debt ratio of LINAND PROJECTION (17.91) ranks above the median of the sector. This ratio measures the weight of debt relative to equity. A reduction effort could improve financial strength.
Financial autonomy
66.27%2025
2023
2024
2025
Q1: 12.31%
Med: 39.2%
Q3: 63.5%
Excellent
In 2025, the financial autonomy of LINAND PROJECTION (66.3%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
1.27 years2025
2023
2024
2025
Q1: 0.0 years
Med: 0.17 years
Q3: 0.89 years
Watch
In 2025, the repayment capacity of LINAND PROJECTION (1.27) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 423.39. 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 0.1x. Danger: operating income does not cover interest charges, unsustainable situation.
Liquidity ratio (2025)
?
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
423.39
Interest coverage (2025)
?
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
0.106
Liquidity indicators evolution LINAND PROJECTION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Liquidity ratio
286.153
357.287
247.535
248.311
350.519
290.245
275.392
341.53
475.402
423.39
Interest coverage
None
None
None
0.0
0.0
0.0
0.036
0.5
0.294
0.106
Sector positioning
Liquidity ratio
423.392025
2023
2024
2025
Q1: 136.04
Med: 243.1
Q3: 355.71
Excellent
In 2025, the liquidity ratio of LINAND PROJECTION (423.39) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
0.11x2025
2023
2024
2025
Q1: 0.0x
Med: 0.0x
Q3: 2.03x
Good-6 pts over 3 years
In 2025, the interest coverage of LINAND PROJECTION (0.1x) 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: 103 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 47 days. The gap of 56 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Inventory turnover is 15 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 132 days of revenue, i.e. 345 k€ to permanently finance.
Operating WCR (2025)
?
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
345 390 €
Customer credit (2025)
?
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
103 j
Supplier credit (2025)
?
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
47 j
Inventory turnover (2025)
?
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
15 j
WCR in days of revenue (2025)
?
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
132 j
WCR and payment terms evolution LINAND PROJECTION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Operating WCR
0 €
0 €
0 €
424 071 €
189 268 €
311 926 €
350 660 €
415 759 €
331 779 €
345 390 €
Inventory turnover (days)
0
0
0
10
9
10
9
19
11
15
Customer payment term (days)
0
0
0
113
73
96
95
91
83
103
Supplier payment term (days)
0
0
0
73
47
54
58
50
53
47
Positioning of LINAND PROJECTION in its sector
Comparison with sector Autres travaux de finition
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (39 transactions).
This range of 75 652€ to 236 413€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2025
Indicative
75k€114k€236k€
114 371 €Range: 75 652€ - 236 413€
NAF 4 année 2025
Aggregated at NAF sub-class level
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 39 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 (Autres travaux de finition)
Compare LINAND PROJECTION with other companies in the same sector:
Frequently asked questions about LINAND PROJECTION
What is the revenue of LINAND PROJECTION ?
The revenue of LINAND PROJECTION in 2025 is 943 k€.
Is LINAND PROJECTION profitable?
Yes, LINAND PROJECTION generated a net profit of 33 k€ in 2025.
Where is the headquarters of LINAND PROJECTION ?
The headquarters of LINAND PROJECTION is located in PLASNES (27300), in the department Eure.
Where to find the tax return of LINAND PROJECTION ?
The tax return of LINAND PROJECTION 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 LINAND PROJECTION operate?
LINAND PROJECTION operates in the sector Autres travaux de finition (NAF code 43.39Z). 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