Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2015-10-01 (10 years)Status: ActiveBusiness sector: Activités liées aux systèmes de sécurité Location: SAINT-DIZIER (52100), Haute-Marne
LOG ELEC MAINTENANCE : revenue, balance sheet and financial ratios
LOG ELEC MAINTENANCE is a French company
founded 10 years ago,
specialized in the sector Activités liées aux systèmes de sécurité .
Based in SAINT-DIZIER (52100),
this company of category PME
shows in 2022 a revenue of 66 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LOG ELEC MAINTENANCE (SIREN 814271854)
Indicator
2022
2020
2018
2017
2016
Revenue
65 541 €
43 655 €
60 249 €
N/C
14 848 €
Net income
4 792 €
6 473 €
27 315 €
-1 224 €
4 043 €
EBITDA
15 516 €
13 546 €
39 113 €
N/C
5 041 €
Net margin
7.3%
14.8%
45.3%
N/C
27.2%
Revenue and income statement
In 2022, LOG ELEC MAINTENANCE achieves revenue of 66 k€. Over the period 2016-2022, the company shows strong growth with a CAGR (compound annual growth rate) of +28.1%. Vs 2020, growth of +50% (44 k€ -> 66 k€). After deducting consumption (23 k€), gross margin stands at 43 k€, i.e. a rate of 65%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 16 k€, representing 23.7% of revenue. Warning negative scissor effect: despite revenue change (+50%), EBITDA varies by +15%, reducing margin by 7.4 pts. This reflects costs rising faster than revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 5 k€, i.e. 7.3% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
65 541 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
42 621 €
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
15 516 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
6 418 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
4 792 €
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
23.7%
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 0%. 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 62%. 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 0.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 10.3% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
0.012%
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
61.789%
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
10.279%
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
0.001
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
2020
2022
Debt ratio
13.365
19.626
30.531
23.286
0.012
Financial autonomy
36.477
38.56
70.771
40.448
61.789
Repayment capacity
0.0
None
0.536
0.569
0.001
Cash flow / Revenue
28.953%
None%
56.238%
25.953%
10.279%
Sector positioning
Debt ratio
0.012022
2018
2020
2022
Q1: 0.01
Med: 12.0
Q3: 68.25
Excellent-45 pts over 3 years
In 2022, the debt ratio of LOG ELEC MAINTENANCE (0.01) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
61.79%2022
2018
2020
2022
Q1: 7.64%
Med: 30.12%
Q3: 51.71%
Excellent
In 2022, the financial autonomy of LOG ELEC MAINTENANCE (61.8%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
0.0 years2022
2018
2020
2022
Q1: 0.0 years
Med: 0.05 years
Q3: 1.22 years
Good-40 pts over 3 years
In 2022, the repayment capacity of LOG ELEC MAINTENANCE (0.00) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 256.95. 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 0.2x. Danger: operating income does not cover interest charges, unsustainable situation.
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
256.946
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
2020
2022
Liquidity ratio
76.836
154.761
985.449
172.436
256.946
Interest coverage
0.595
None
1.038
1.72
0.18
Sector positioning
Liquidity ratio
256.952022
2018
2020
2022
Q1: 122.62
Med: 189.49
Q3: 277.6
Good-6 pts over 3 years
In 2022, the liquidity ratio of LOG ELEC MAINTENANCE (256.95) 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
0.18x2022
2018
2020
2022
Q1: 0.0x
Med: 0.0x
Q3: 1.49x
Good-15 pts over 3 years
In 2022, the interest coverage of LOG ELEC MAINTENANCE (0.2x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 118 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 56 days. The gap of 62 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 134 days of revenue, i.e. 24 k€ to permanently finance. Over 2016-2022, WCR increased by +389%, 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
24 407 €
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
118 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
56 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
134 j
WCR and payment terms evolution LOG ELEC MAINTENANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2020
2022
Operating WCR
4 987 €
0 €
37 196 €
-1 985 €
24 407 €
Inventory turnover (days)
0
0
0
0
0
Customer payment term (days)
115
0
105
136
118
Supplier payment term (days)
236
0
3
23
56
Positioning of LOG ELEC MAINTENANCE in its sector
Comparison with sector Activités liées aux systèmes de sécurité
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (21 transactions).
This range of 3 613€ to 49 250€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2022
Indicative
3k€12k€49k€
12 575 €Range: 3 613€ - 49 250€
NAF 5 all-time
How is this estimate calculated?
This estimate is based on the analysis of 21 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 liées aux systèmes de sécurité )
Compare LOG ELEC MAINTENANCE with other companies in the same sector:
Frequently asked questions about LOG ELEC MAINTENANCE
What is the revenue of LOG ELEC MAINTENANCE ?
The revenue of LOG ELEC MAINTENANCE in 2022 is 66 k€.
Is LOG ELEC MAINTENANCE profitable?
Yes, LOG ELEC MAINTENANCE generated a net profit of 5 k€ in 2022.
Where is the headquarters of LOG ELEC MAINTENANCE ?
The headquarters of LOG ELEC MAINTENANCE is located in SAINT-DIZIER (52100), in the department Haute-Marne.
Where to find the tax return of LOG ELEC MAINTENANCE ?
The tax return of LOG ELEC MAINTENANCE 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 LOG ELEC MAINTENANCE operate?
LOG ELEC MAINTENANCE operates in the sector Activités liées aux systèmes de sécurité (NAF code 80.20Z). 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