Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2011-03-02 (15 years)Status: ActiveBusiness sector: Travaux d'isolationLocation: FREPILLON (95740), Val-d'Oise
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
LMD CALORIFUGE : revenue, balance sheet and financial ratios
LMD CALORIFUGE is a French company
founded 15 years ago,
specialized in the sector Travaux d'isolation.
Based in FREPILLON (95740),
this company of category PME
shows in 2023 a net income positive of 32 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LMD CALORIFUGE (SIREN 530870179)
Indicator
2023
2022
2018
2017
Revenue
N/C
N/C
N/C
N/C
Net income
32 219 €
25 591 €
432 151 €
65 964 €
EBITDA
N/C
N/C
N/C
N/C
Net margin
N/C
N/C
N/C
N/C
Revenue and income statement
In 2023, LMD CALORIFUGE generates positive net income of 32 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2017-2023: 66 k€ -> 32 k€.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
32 219 €
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 83%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 16%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
83.02%
Financial autonomy (2023)
?
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
16.41%
Asset age ratio (2023)
?
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
2017
2018
2022
2023
Debt ratio
26.577
29.953
124.466
83.02
Financial autonomy
36.12
33.672
13.196
16.41
Repayment capacity
None
None
None
None
Cash flow / Revenue
None%
None%
None%
None%
Sector positioning
Debt ratio
83.022023
2018
2022
2023
Q1: 1.33
Med: 18.15
Q3: 58.12
Average+12 pts over 3 years
In 2023, the debt ratio of LMD CALORIFUGE (83.02) 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
16.41%2023
2018
2022
2023
Q1: 11.01%
Med: 31.79%
Q3: 50.55%
Average-21 pts over 3 years
In 2023, the financial autonomy of LMD CALORIFUGE (16.4%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 136.28. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
136.285
Liquidity indicators evolution LMD CALORIFUGE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2022
2023
Liquidity ratio
169.25
174.498
136.631
136.285
Interest coverage
None
None
None
None
Sector positioning
Liquidity ratio
136.282023
2018
2022
2023
Q1: 140.06
Med: 193.44
Q3: 286.54
Watch-23 pts over 3 years
In 2023, the liquidity ratio of LMD CALORIFUGE (136.28) 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.
Positioning of LMD CALORIFUGE in its sector
Comparison with sector Travaux d'isolation
Valuation estimate
Based on 58 transactions of similar company sales
(all years),
the value of LMD CALORIFUGE is estimated at
118 237 €
(range 59 611€ - 344 630€).
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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2023
58 tx
59k€118k€344k€
118 237 €Range: 59 611€ - 344 630€
NAF 5 all-time
Valuation method used
Net Income Multiple
32 219 €
×
3.7x
=118 238 €
Range: 59 612€ - 344 631€
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 58 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 (Travaux d'isolation)
Compare LMD CALORIFUGE with other companies in the same sector:
The revenue of LMD CALORIFUGE is not publicly disclosed (confidential accounts filed with INPI).
Is LMD CALORIFUGE profitable?
Yes, LMD CALORIFUGE generated a net profit of 32 k€ in 2023.
Where is the headquarters of LMD CALORIFUGE ?
The headquarters of LMD CALORIFUGE is located in FREPILLON (95740), in the department Val-d'Oise.
Where to find the tax return of LMD CALORIFUGE ?
The tax return of LMD CALORIFUGE 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 LMD CALORIFUGE operate?
LMD CALORIFUGE operates in the sector Travaux d'isolation (NAF code 43.29A). 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