Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2009-06-01 (16 years)Status: ActiveBusiness sector: Programmation informatiqueLocation: PARIS (75010), Paris
LNR LA NOUVELLE RENAISSANCE : revenue, balance sheet and financial ratios
LNR LA NOUVELLE RENAISSANCE is a French company
founded 16 years ago,
specialized in the sector Programmation informatique.
Based in PARIS (75010),
this company of category PME
shows in 2019 a revenue of 1.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LNR LA NOUVELLE RENAISSANCE (SIREN 513797522)
Indicator
2019
2019
2018
2017
Revenue
1 174 236 €
646 247 €
881 594 €
1 037 229 €
Net income
76 341 €
37 878 €
61 960 €
64 567 €
EBITDA
73 363 €
52 107 €
254 193 €
79 855 €
Net margin
6.5%
5.9%
7.0%
6.2%
Revenue and income statement
In 2019, LNR LA NOUVELLE RENAISSANCE achieves revenue of 1.2 M€. Over the period 2017-2019, the company shows strong growth with a CAGR (compound annual growth rate) of +6.4%. Vs 2019, growth of +82% (646 k€ -> 1.2 M€). After deducting consumption (0 €), gross margin stands at 1.2 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 73 k€, representing 6.2% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 76 k€, i.e. 6.5% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2019)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 174 236 €
Gross margin (2019)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 174 236 €
EBITDA (2019)
?
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
73 363 €
EBIT (2019)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
60 314 €
Net income (2019)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
76 341 €
EBITDA margin (2019)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
6.2%
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 1%. 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 59%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2019)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
0.663%
Financial autonomy (2019)
?
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
59.37%
Cash flow / Revenue (2019)
?
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
-8.435%
Repayment capacity (2019)
?
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
-0.015
Asset age ratio (2019)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution LNR LA NOUVELLE RENAISSANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2019
Debt ratio
0.507
0.678
0.563
0.663
Financial autonomy
63.696
48.27
64.117
59.37
Repayment capacity
0.02
0.006
0.034
-0.015
Cash flow / Revenue
7.345%
29.666%
6.912%
-8.435%
Sector positioning
Debt ratio
0.662019
2018
2019
2019
Q1: 0.0
Med: 3.22
Q3: 44.89
Good
In 2019, the debt ratio of LNR LA NOUVELLE RENAISSANCE (0.66) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
59.37%2019
2018
2019
2019
Q1: 3.0%
Med: 33.54%
Q3: 62.58%
Good+9 pts over 3 years
In 2019, the financial autonomy of LNR LA NOUVELLE RENAISSANCE (59.4%) 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
-0.01 years2019
2018
2019
2019
Q1: 0.0 years
Med: 0.0 years
Q3: 0.4 years
Excellent-26 pts over 3 years
In 2019, the repayment capacity of LNR LA NOUVELLE RENAISSANCE (-0.01) 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 229.40. 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 1.2x. Coverage is limited: any activity downturn would jeopardize interest payments.
Liquidity ratio (2019)
?
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
229.399
Interest coverage (2019)
?
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
1.178
Liquidity indicators evolution LNR LA NOUVELLE RENAISSANCE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2019
Liquidity ratio
248.238
177.858
261.685
229.399
Interest coverage
0.207
0.131
0.593
1.178
Sector positioning
Liquidity ratio
229.42019
2018
2019
2019
Q1: 126.89
Med: 228.04
Q3: 415.67
Good+12 pts over 3 years
In 2019, the liquidity ratio of LNR LA NOUVELLE RENAISSANCE (229.40) 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
1.18x2019
2018
2019
2019
Q1: 0.0x
Med: 0.0x
Q3: 0.22x
Excellent+10 pts over 3 years
In 2019, the interest coverage of LNR LA NOUVELLE RENAISSANCE (1.2x) 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: 47 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 12 days. The gap of 35 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 20 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 33 days of revenue, i.e. 108 k€ to permanently finance. Over 2017-2019, WCR increased by +263%, requiring additional financing.
Operating WCR (2019)
?
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
108 229 €
Customer credit (2019)
?
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
47 j
Supplier credit (2019)
?
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
12 j
Inventory turnover (2019)
?
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
20 j
WCR in days of revenue (2019)
?
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
33 j
WCR and payment terms evolution LNR LA NOUVELLE RENAISSANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2019
Operating WCR
-66 258 €
64 145 €
80 529 €
108 229 €
Inventory turnover (days)
0
87
42
20
Customer payment term (days)
0
71
73
47
Supplier payment term (days)
35
44
1
12
Positioning of LNR LA NOUVELLE RENAISSANCE in its sector
Comparison with sector Programmation informatique
Valuation estimate
Based on 120 transactions of similar company sales
(all years),
the value of LNR LA NOUVELLE RENAISSANCE is estimated at
210 113 €
(range 103 742€ - 549 151€).
With an EBITDA of 73 363€, the sector multiple of 2.2x is applied.
The price/revenue ratio is 0.27x
(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 value2019
120 transactions
103k€210k€549k€
210 113 €Range: 103 742€ - 549 151€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
73 363 €×2.2x
Estimation163 139 €
70 790€ - 448 774€
Revenue Multiple30%
1 174 236 €×0.27x
Estimation318 932 €
180 288€ - 780 003€
Net Income Multiple20%
76 341 €×2.2x
Estimation164 321 €
71 306€ - 453 816€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 120 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 (Programmation informatique)
Compare LNR LA NOUVELLE RENAISSANCE with other companies in the same sector:
Frequently asked questions about LNR LA NOUVELLE RENAISSANCE
What is the revenue of LNR LA NOUVELLE RENAISSANCE ?
The revenue of LNR LA NOUVELLE RENAISSANCE in 2019 is 1.2 M€.
Is LNR LA NOUVELLE RENAISSANCE profitable?
Yes, LNR LA NOUVELLE RENAISSANCE generated a net profit of 76 k€ in 2019.
Where is the headquarters of LNR LA NOUVELLE RENAISSANCE ?
The headquarters of LNR LA NOUVELLE RENAISSANCE is located in PARIS (75010), in the department Paris.
Where to find the tax return of LNR LA NOUVELLE RENAISSANCE ?
The tax return of LNR LA NOUVELLE RENAISSANCE 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 LNR LA NOUVELLE RENAISSANCE operate?
LNR LA NOUVELLE RENAISSANCE operates in the sector Programmation informatique (NAF code 62.01Z). 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