LIONEL DIJOUX SEBASTIEN SERVICES is a French company
founded 11 years ago,
specialized in the sector Gestion de fonds.
Based in SAINT-PIERRE (97432),
this company of category PME
shows in 2022 a revenue of 23 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LIONEL DIJOUX SEBASTIEN SERVICES (SIREN 803945906)
Indicator
2022
2021
2019
2018
2017
2016
Revenue
22 767 €
6 533 741 €
N/C
N/C
N/C
N/C
Net income
-242 423 €
299 272 €
46 556 €
41 486 €
175 466 €
240 962 €
EBITDA
-136 132 €
219 446 €
N/C
N/C
N/C
N/C
Net margin
-1064.8%
4.6%
N/C
N/C
N/C
N/C
Revenue and income statement
In 2022, LIONEL DIJOUX SEBASTIEN SERVICES achieves revenue of 23 k€. Revenue is declining over the period 2021-2022 (CAGR: -99.7%). Significant drop of -100% vs 2021. After deducting consumption (10 k€), gross margin stands at 13 k€, i.e. a rate of 56%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -136 k€, representing -597.9% of revenue. Warning negative scissor effect: despite revenue change (-100%), EBITDA varies by -162%, reducing margin by 601.3 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -242 k€ (-1064.8% of revenue), which will impact equity.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
22 767 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
12 746 €
EBITDA (2022)
?
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
-136 132 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-223 080 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-242 423 €
EBITDA margin (2022)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-597.9%
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 246%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 20%. The balance between equity and debt is satisfactory.
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
246.091%
Financial autonomy (2022)
?
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
20.361%
Cash flow / Revenue (2022)
?
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
-665.059%
Repayment capacity (2022)
?
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
-2.854
Asset age ratio (2022)
?
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
2021
2022
Debt ratio
94.822
128.674
367.69
295.669
116.053
246.091
Financial autonomy
41.976
37.004
19.564
21.848
43.861
20.361
Repayment capacity
None
None
None
None
11.403
-2.854
Cash flow / Revenue
None%
None%
None%
None%
1.39%
-665.059%
Sector positioning
Debt ratio
246.092022
2019
2021
2022
Q1: 0.01
Med: 15.74
Q3: 126.79
Average
In 2022, the debt ratio of LIONEL DIJOUX SEBASTIEN S... (246.09) 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
20.36%2022
2019
2021
2022
Q1: 12.13%
Med: 51.88%
Q3: 88.01%
Average
In 2022, the financial autonomy of LIONEL DIJOUX SEBASTIEN S... (20.4%) 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
-2.85 years2022
2021
2022
Q1: -0.05 years
Med: 0.0 years
Q3: 3.19 years
Excellent-50 pts over 2 years
In 2022, the repayment capacity of LIONEL DIJOUX SEBASTIEN S... (-2.85) 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 63.51. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2022)
?
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
63.508
Interest coverage (2022)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2021
2022
Liquidity ratio
202.723
176.962
124.195
82.011
1238.298
63.508
Interest coverage
None
None
None
None
7.903
-27.783
Sector positioning
Liquidity ratio
63.512022
2019
2021
2022
Q1: 96.29
Med: 394.11
Q3: 2450.04
Watch
In 2022, the liquidity ratio of LIONEL DIJOUX SEBASTIEN S... (63.51) 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
-27.78x2022
2021
2022
Q1: -46.58x
Med: 0.0x
Q3: 0.0x
Average-40 pts over 2 years
In 2022, the interest coverage of LIONEL DIJOUX SEBASTIEN S... (-27.8x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
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: 5 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 7 days. Favorable situation: supplier credit is longer than customer credit by 2 days. WCR is negative (-3357 days): operations structurally generate cash.
Operating WCR (2022)
?
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
-212 298 €
Customer credit (2022)
?
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
5 j
Supplier credit (2022)
?
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
7 j
Inventory turnover (2022)
?
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 (2022)
?
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
-3357 j
WCR and payment terms evolution LIONEL DIJOUX SEBASTIEN SERVICES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2021
2022
Operating WCR
0 €
0 €
0 €
0 €
1 039 518 €
-212 298 €
Inventory turnover (days)
0
0
0
0
0
0
Customer payment term (days)
0
0
0
0
0
5
Supplier payment term (days)
0
0
0
0
1
7
Positioning of LIONEL DIJOUX SEBASTIEN SERVICES in its sector
Comparison with sector Gestion de fonds
Valuation estimate
Based on 109 transactions of similar company sales
in 2022,
the value of LIONEL DIJOUX SEBASTIEN SERVICES is estimated at
12 837 €
(range 7 186€ - 28 208€).
The price/revenue ratio is 0.56x
(in line with sector norms).
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 value2022
109 transactions
7k€12k€28k€
12 837 €Range: 7 186€ - 28 208€
NAF 5 année 2022
Valuation method used
Revenue Multiple
22 767 €
×
0.56x
=12 837 €
Range: 7 187€ - 28 208€
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 109 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 (Gestion de fonds)
Compare LIONEL DIJOUX SEBASTIEN SERVICES with other companies in the same sector:
Frequently asked questions about LIONEL DIJOUX SEBASTIEN SERVICES
What is the revenue of LIONEL DIJOUX SEBASTIEN SERVICES ?
The revenue of LIONEL DIJOUX SEBASTIEN SERVICES in 2022 is 23 k€.
Is LIONEL DIJOUX SEBASTIEN SERVICES profitable?
LIONEL DIJOUX SEBASTIEN SERVICES recorded a net loss in 2022.
Where is the headquarters of LIONEL DIJOUX SEBASTIEN SERVICES ?
The headquarters of LIONEL DIJOUX SEBASTIEN SERVICES is located in SAINT-PIERRE (97432), in the department La Reunion.
Where to find the tax return of LIONEL DIJOUX SEBASTIEN SERVICES ?
The tax return of LIONEL DIJOUX SEBASTIEN SERVICES 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 LIONEL DIJOUX SEBASTIEN SERVICES operate?
LIONEL DIJOUX SEBASTIEN SERVICES operates in the sector Gestion de fonds (NAF code 66.30Z). 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