LION DE TOGA 2 : revenue, balance sheet and financial ratios
LION DE TOGA 2 is a French company
founded 31 years ago,
specialized in the sector Hypermarchés.
Based in BASTIA (20200),
this company of category GE
shows in 2024 a revenue of 24.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LION DE TOGA 2 (SIREN 400315479)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
24 224 052 €
28 946 526 €
27 226 191 €
27 004 344 €
26 552 731 €
27 580 177 €
28 272 347 €
30 980 671 €
32 407 787 €
Net income
-5 370 616 €
-4 531 697 €
-3 479 121 €
-3 276 410 €
-3 176 362 €
-2 946 875 €
-2 697 446 €
-3 316 644 €
-2 822 812 €
EBITDA
-3 516 086 €
-2 830 323 €
-2 199 338 €
-1 986 854 €
-1 869 501 €
-1 627 096 €
-1 696 496 €
-2 041 645 €
-1 400 482 €
Net margin
-22.2%
-15.7%
-12.8%
-12.1%
-12.0%
-10.7%
-9.5%
-10.7%
-8.7%
Revenue and income statement
In 2024, LION DE TOGA 2 achieves revenue of 24.2 M€. Activity remains stable over the period (CAGR: -3.6%). Significant drop of -16% vs 2023. After deducting consumption (17.5 M€), gross margin stands at 6.7 M€, i.e. a rate of 28%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -3.5 M€, representing -14.5% of revenue. Warning negative scissor effect: despite revenue change (-16%), EBITDA varies by -24%, reducing margin by 4.7 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -5.4 M€ (-22.2% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
24 224 052 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
6 674 840 €
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
-3 516 086 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-4 940 780 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-5 370 616 €
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
-14.5%
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
The debt ratio (= Financial debt / Equity x 100) stands at 0%. 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 -61%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
0.0%
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
-60.925%
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
-19.652%
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
0.0
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
-12.399
-16.571
-23.84
-10.289
-10.353
-12.408
-14.722
-13.739
0.0
Financial autonomy
-61.476
-67.678
-46.016
-55.882
-65.979
-62.145
-55.944
-59.945
-60.925
Repayment capacity
0.0
0.0
0.0
0.0
-0.104
-0.127
-0.147
-0.139
0.0
Cash flow / Revenue
-8.26%
-10.503%
-9.909%
-9.804%
-11.169%
-11.149%
-11.962%
-14.394%
-19.652%
Sector positioning
Debt ratio
0.02024
2022
2023
2024
Q1: 19.62
Med: 53.81
Q3: 119.13
Excellent
In 2024, the debt ratio of LION DE TOGA 2 (0.00) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
-60.92%2024
2022
2023
2024
Q1: 21.34%
Med: 36.4%
Q3: 49.04%
Average
In 2024, the financial autonomy of LION DE TOGA 2 (-60.9%) 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
0.0 years2024
2022
2023
2024
Q1: 0.71 years
Med: 1.92 years
Q3: 3.81 years
Excellent
In 2024, the repayment capacity of LION DE TOGA 2 (0.00) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 33.23. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
33.226
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
-10.393
Liquidity indicators evolution LION DE TOGA 2
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
43.992
40.405
37.897
36.529
34.91
34.822
32.73
29.703
33.226
Interest coverage
-0.989
-0.739
-1.134
-1.197
-3.32
-2.935
-3.63
-10.61
-10.393
Sector positioning
Liquidity ratio
33.232024
2022
2023
2024
Q1: 115.06
Med: 147.03
Q3: 190.08
Watch
In 2024, the liquidity ratio of LION DE TOGA 2 (33.23) 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
-10.39x2024
2022
2023
2024
Q1: 1.05x
Med: 3.92x
Q3: 9.05x
Watch
In 2024, the interest coverage of LION DE TOGA 2 (-10.4x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 1 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 89 days. Excellent situation: suppliers finance 88 days of the operating cycle (retail model). Inventory turnover is 26 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. WCR is negative (-61 days): operations structurally generate cash. Notable WCR improvement over the period (-439%), freeing up cash.
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
-4 083 448 €
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
1 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
89 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
26 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
-61 j
WCR and payment terms evolution LION DE TOGA 2
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
1 202 977 €
-726 187 €
-1 545 649 €
-2 007 561 €
-2 049 605 €
-2 310 492 €
-2 713 634 €
-4 653 154 €
-4 083 448 €
Inventory turnover (days)
17
21
20
21
18
18
21
21
26
Customer payment term (days)
3
3
3
2
1
1
3
3
1
Supplier payment term (days)
57
41
37
37
40
40
45
39
89
Positioning of LION DE TOGA 2 in its sector
Comparison with sector Hypermarchés
Valuation estimate
Based on 551 transactions of similar company sales
in 2024,
the value of LION DE TOGA 2 is estimated at
5 569 515 €
(range 3 028 196€ - 10 228 688€).
The price/revenue ratio is 0.23x
(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
551 transactions
3028k€5569k€10228k€
5 569 515 €Range: 3 028 196€ - 10 228 688€
NAF 5 année 2024
Valuation method used
Revenue Multiple
24 224 052 €
×
0.23x
=5 569 516 €
Range: 3 028 197€ - 10 228 688€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 551 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 (Hypermarchés)
Compare LION DE TOGA 2 with other companies in the same sector:
The headquarters of LION DE TOGA 2 is located in BASTIA (20200).
Where to find the tax return of LION DE TOGA 2 ?
The tax return of LION DE TOGA 2 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 LION DE TOGA 2 operate?
LION DE TOGA 2 operates in the sector Hypermarchés (NAF code 47.11F). 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