Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1986-12-01 (39 years)Status: ActiveBusiness sector: Activités photographiquesLocation: POISSY (78300), Yvelines
LIS LABORATOIRE IMAGE SERVICE : revenue, balance sheet and financial ratios
LIS LABORATOIRE IMAGE SERVICE is a French company
founded 39 years ago,
specialized in the sector Activités photographiques.
Based in POISSY (78300),
this company of category PME
shows in 2022 a revenue of 1.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LIS LABORATOIRE IMAGE SERVICE (SIREN 339576670)
Indicator
2022
2021
2020
2019
2018
2017
2016
Revenue
1 403 333 €
N/C
976 339 €
1 221 698 €
1 274 785 €
1 314 353 €
1 386 324 €
Net income
-12 903 €
181 566 €
10 635 €
3 333 €
6 904 €
1 892 €
80 309 €
EBITDA
2 548 €
N/C
26 330 €
76 669 €
55 346 €
58 595 €
147 592 €
Net margin
-0.9%
N/C
1.1%
0.3%
0.5%
0.1%
5.8%
Revenue and income statement
In 2022, LIS LABORATOIRE IMAGE SERVICE achieves revenue of 1.4 M€. Revenue is growing positively over 7 years (CAGR: +0.2%). After deducting consumption (330 k€), gross margin stands at 1.1 M€, i.e. a rate of 77%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 3 k€, representing 0.2% of revenue. The operating margin remains fragile, requiring cost vigilance. Net income is negative at -13 k€ (-0.9% 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
1 403 333 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 073 655 €
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
2 548 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-9 656 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-12 903 €
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
0.2%
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 53%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 52%. 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 12.5 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 2.6% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
52.908%
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
52.163%
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
2.588%
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
12.545
Asset age ratio (2022)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution LIS LABORATOIRE IMAGE SERVICE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
Debt ratio
9.215
3.93
0.617
0.02
43.38
32.107
52.908
Financial autonomy
51.949
53.428
54.612
60.802
48.732
58.218
52.163
Repayment capacity
0.429
0.391
0.066
0.002
7.208
None
12.545
Cash flow / Revenue
11.006%
5.14%
5.006%
6.926%
4.268%
None%
2.588%
Sector positioning
Debt ratio
52.912022
2020
2021
2022
Q1: 0.0
Med: 15.83
Q3: 81.69
Average+8 pts over 3 years
In 2022, the debt ratio of LIS LABORATOIRE IMAGE SER... (52.91) 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
52.16%2022
2020
2021
2022
Q1: 5.01%
Med: 35.04%
Q3: 64.21%
Good
In 2022, the financial autonomy of LIS LABORATOIRE IMAGE SER... (52.2%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
12.54 years2022
2020
2022
Q1: 0.0 years
Med: 0.01 years
Q3: 1.53 years
Watch
In 2022, the repayment capacity of LIS LABORATOIRE IMAGE SER... (12.54) 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 216.66. 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 127.4x. Operating income very largely covers interest expenses: high safety margin.
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
216.661
Interest coverage (2022)
?
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
127.433
Liquidity indicators evolution LIS LABORATOIRE IMAGE SERVICE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
Liquidity ratio
217.142
220.127
211.546
259.539
288.0
342.005
216.661
Interest coverage
1.147
1.155
0.407
0.005
0.0
None
127.433
Sector positioning
Liquidity ratio
216.662022
2020
2021
2022
Q1: 107.9
Med: 207.44
Q3: 377.46
Good-9 pts over 3 years
In 2022, the liquidity ratio of LIS LABORATOIRE IMAGE SER... (216.66) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
127.43x2022
2020
2022
Q1: 0.0x
Med: 0.0x
Q3: 1.5x
Excellent+64 pts over 2 years
In 2022, the interest coverage of LIS LABORATOIRE IMAGE SER... (127.4x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 13 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 31 days. Favorable situation: supplier credit is longer than customer credit by 18 days. Inventory turnover is 64 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 30 days of revenue, i.e. 117 k€ to permanently finance. Over 2016-2022, WCR increased by +162%, requiring additional financing.
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
116 996 €
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
13 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
31 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
64 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
30 j
WCR and payment terms evolution LIS LABORATOIRE IMAGE SERVICE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
Operating WCR
-187 805 €
-225 490 €
-282 582 €
-178 172 €
25 551 €
0 €
116 996 €
Inventory turnover (days)
19
34
33
33
41
0
64
Customer payment term (days)
38
15
5
6
41
0
13
Supplier payment term (days)
56
40
53
54
84
0
31
Positioning of LIS LABORATOIRE IMAGE SERVICE in its sector
Comparison with sector Activités photographiques
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (31 transactions).
This range of 116 920€ to 285 916€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2022
Indicative
116k€162k€285k€
162 699 €Range: 116 920€ - 285 916€
NAF 5 all-time
How is this estimate calculated?
This estimate is based on the analysis of 31 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 photographiques)
Compare LIS LABORATOIRE IMAGE SERVICE with other companies in the same sector:
Frequently asked questions about LIS LABORATOIRE IMAGE SERVICE
What is the revenue of LIS LABORATOIRE IMAGE SERVICE ?
The revenue of LIS LABORATOIRE IMAGE SERVICE in 2022 is 1.4 M€.
Is LIS LABORATOIRE IMAGE SERVICE profitable?
LIS LABORATOIRE IMAGE SERVICE recorded a net loss in 2022.
Where is the headquarters of LIS LABORATOIRE IMAGE SERVICE ?
The headquarters of LIS LABORATOIRE IMAGE SERVICE is located in POISSY (78300), in the department Yvelines.
Where to find the tax return of LIS LABORATOIRE IMAGE SERVICE ?
The tax return of LIS LABORATOIRE IMAGE SERVICE 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 LIS LABORATOIRE IMAGE SERVICE operate?
LIS LABORATOIRE IMAGE SERVICE operates in the sector Activités photographiques (NAF code 74.20Z). 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