Employees: 02 (2023.0)Legal category: SA (autres)Size: PMECreation date: 1981-03-03 (45 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: PARIS (75016), Paris
LOCASYSTEM INTERNATIONAL : revenue, balance sheet and financial ratios
LOCASYSTEM INTERNATIONAL is a French company
founded 45 years ago,
specialized in the sector Activités des sociétés holding.
Based in PARIS (75016),
this company of category PME
shows in 2025 a revenue of 233 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LOCASYSTEM INTERNATIONAL (SIREN 321895799)
Indicator
2025
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
232 615 €
243 636 €
253 990 €
264 855 €
260 840 €
271 500 €
491 584 €
1 185 275 €
1 829 740 €
Net income
-1 331 602 €
-290 922 €
1 205 728 €
-243 574 €
2 141 563 €
-72 370 €
-406 360 €
174 889 €
199 584 €
EBITDA
-290 434 €
-235 268 €
-349 828 €
-299 347 €
-388 372 €
-290 728 €
-462 291 €
-230 524 €
121 645 €
Net margin
-572.4%
-119.4%
474.7%
-92.0%
821.0%
-26.7%
-82.7%
14.8%
10.9%
Revenue and income statement
In 2025, LOCASYSTEM INTERNATIONAL achieves revenue of 233 k€. Revenue is declining over the period 2017-2025 (CAGR: -22.7%). Slight decline of -5% vs 2024. After deducting consumption (0 €), gross margin stands at 233 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -290 k€, representing -124.9% of revenue. Warning negative scissor effect: despite revenue change (-5%), EBITDA varies by -23%, reducing margin by 28.3 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -1.3 M€ (-572.4% of revenue), which will impact equity.
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
232 615 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
232 615 €
EBITDA (2025)
?
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
-290 434 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-252 805 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-1 331 602 €
EBITDA margin (2025)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-124.9%
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 10%. 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 88%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
9.604%
Financial autonomy (2025)
?
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
88.391%
Cash flow / Revenue (2025)
?
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
-0.635%
Repayment capacity (2025)
?
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
-283.934
Asset age ratio (2025)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution LOCASYSTEM INTERNATIONAL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
2025
Debt ratio
6.958
5.999
17.644
13.469
8.383
9.038
7.908
9.252
9.604
Financial autonomy
87.282
90.908
77.096
83.53
90.083
88.282
89.361
87.632
88.391
Repayment capacity
2.862
2.558
7.719
-5.735
-8.14
-2.163
-1.884
-2.634
-283.934
Cash flow / Revenue
9.099%
13.364%
28.254%
-50.773%
-31.094%
-97.512%
-114.563%
-84.866%
-0.635%
Sector positioning
Debt ratio
9.62025
2023
2024
2025
Q1: 0.04
Med: 8.09
Q3: 54.01
Average+8 pts over 3 years
In 2025, the debt ratio of LOCASYSTEM INTERNATIONAL (9.60) 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
88.39%2025
2023
2024
2025
Q1: 21.27%
Med: 67.32%
Q3: 92.99%
Good
In 2025, the financial autonomy of LOCASYSTEM INTERNATIONAL (88.4%) 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
-283.93 years2025
2023
2024
2025
Q1: 0.0 years
Med: 0.19 years
Q3: 2.98 years
Excellent
In 2025, the repayment capacity of LOCASYSTEM INTERNATIONAL (-283.93) 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 1710.85. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2025)
?
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
1710.854
Interest coverage (2025)
?
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
-475.482
Liquidity indicators evolution LOCASYSTEM INTERNATIONAL
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
2025
Liquidity ratio
437.601
652.923
391.036
871.669
2517.994
1331.486
1557.442
1198.141
1710.854
Interest coverage
41.633
-30.562
-123.878
-6.892
-22.19
-28.929
-65.797
-125.723
-475.482
Sector positioning
Liquidity ratio
1710.852025
2023
2024
2025
Q1: 161.8
Med: 834.57
Q3: 4761.54
Good
In 2025, the liquidity ratio of LOCASYSTEM INTERNATIONAL (1710.85) 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
-475.48x2025
2023
2024
2025
Q1: -62.1x
Med: 0.0x
Q3: 0.0x
Average
In 2025, the interest coverage of LOCASYSTEM INTERNATIONAL (-475.5x) 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: 338 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 109 days. The gap of 229 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 2699 days of revenue, i.e. 1.7 M€ to permanently finance.
Operating WCR (2025)
?
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
1 744 101 €
Customer credit (2025)
?
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
338 j
Supplier credit (2025)
?
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
109 j
Inventory turnover (2025)
?
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 (2025)
?
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
2699 j
WCR and payment terms evolution LOCASYSTEM INTERNATIONAL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
2025
Operating WCR
1 991 873 €
1 703 169 €
1 956 391 €
2 739 734 €
3 024 941 €
2 709 575 €
2 991 469 €
2 399 332 €
1 744 101 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
58
18
38
76
76
118
157
259
338
Supplier payment term (days)
78
54
101
245
96
115
83
115
109
Positioning of LOCASYSTEM INTERNATIONAL in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (20 transactions).
This range of 113 917€ to 291 283€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2025
Indicative
113k€178k€291k€
178 130 €Range: 113 917€ - 291 283€
NAF 5 année 2025
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 20 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 des sociétés holding)
Compare LOCASYSTEM INTERNATIONAL with other companies in the same sector:
Frequently asked questions about LOCASYSTEM INTERNATIONAL
What is the revenue of LOCASYSTEM INTERNATIONAL ?
The revenue of LOCASYSTEM INTERNATIONAL in 2025 is 233 k€.
Is LOCASYSTEM INTERNATIONAL profitable?
LOCASYSTEM INTERNATIONAL recorded a net loss in 2025.
Where is the headquarters of LOCASYSTEM INTERNATIONAL ?
The headquarters of LOCASYSTEM INTERNATIONAL is located in PARIS (75016), in the department Paris.
Where to find the tax return of LOCASYSTEM INTERNATIONAL ?
The tax return of LOCASYSTEM INTERNATIONAL 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 LOCASYSTEM INTERNATIONAL operate?
LOCASYSTEM INTERNATIONAL operates in the sector Activités des sociétés holding (NAF code 64.20Z). 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