Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: GECreation date: 2021-06-29 (4 years)Status: ActiveBusiness sector: Commerce d'électricitéLocation: PARIS (75013), Paris
LOGIVOLT TERRITOIRES : revenue, balance sheet and financial ratios
LOGIVOLT TERRITOIRES is a French company
founded 4 years ago,
specialized in the sector Commerce d'électricité.
Based in PARIS (75013),
this company of category GE
shows in 2024 a revenue of 5.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LOGIVOLT TERRITOIRES (SIREN 901328047)
Indicator
2024
2023
2022
2021
Revenue
5 090 735 €
1 261 878 €
140 104 €
27 924 €
Net income
-2 821 164 €
-1 776 430 €
-1 169 819 €
-169 247 €
EBITDA
3 253 053 €
-367 423 €
-1 011 846 €
-139 794 €
Net margin
-55.4%
-140.8%
-835.0%
-606.1%
Revenue and income statement
In 2024, LOGIVOLT TERRITOIRES achieves revenue of 5.1 M€. Over the period 2021-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +467.0%. Vs 2023, growth of +303% (1.3 M€ -> 5.1 M€). After deducting consumption (0 €), gross margin stands at 5.1 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 3.3 M€, representing 63.9% of revenue. Positive scissor effect: EBITDA margin improves by +93.0 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Net income is negative at -2.8 M€ (-55.4% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
5 090 735 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
5 090 735 €
EBITDA (2024)
?
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
3 253 053 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-732 508 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-2 821 164 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
63.8%
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 1306%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 7%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 45.6 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 22.8% 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 (2024)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
1305.824%
Financial autonomy (2024)
?
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
6.868%
Cash flow / Revenue (2024)
?
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
22.845%
Repayment capacity (2024)
?
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
45.57
Asset age ratio (2024)
?
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
2021
2022
2023
2024
Debt ratio
19.932
80.827
299.919
1305.824
Financial autonomy
82.012
49.841
21.562
6.868
Repayment capacity
-13.13
-6.59
-20.391
45.57
Cash flow / Revenue
-534.433%
-758.205%
-79.876%
22.845%
Sector positioning
Debt ratio
1305.822024
2022
2023
2024
Q1: 0.0
Med: 2.82
Q3: 79.83
Watch
In 2024, the debt ratio of LOGIVOLT TERRITOIRES (1305.82) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
6.87%2024
2022
2023
2024
Q1: 0.0%
Med: 18.67%
Q3: 46.45%
Average-42 pts over 3 years
In 2024, the financial autonomy of LOGIVOLT TERRITOIRES (6.9%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
45.57 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.02 years
Q3: 1.51 years
Watch+52 pts over 3 years
In 2024, the repayment capacity of LOGIVOLT TERRITOIRES (45.57) 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 591.62. 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 67.5x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2024)
?
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
591.62
Interest coverage (2024)
?
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
2021
2022
2023
2024
Liquidity ratio
6018.841
549.22
95.779
591.62
Interest coverage
-6.751
-4.984
-176.34
67.538
Sector positioning
Liquidity ratio
591.622024
2022
2023
2024
Q1: 105.51
Med: 153.55
Q3: 350.77
Excellent
In 2024, the liquidity ratio of LOGIVOLT TERRITOIRES (591.62) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
67.54x2024
2022
2023
2024
Q1: 0.0x
Med: 0.17x
Q3: 7.06x
Excellent+50 pts over 3 years
In 2024, the interest coverage of LOGIVOLT TERRITOIRES (67.5x) 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: 162 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 417 days. Excellent situation: suppliers finance 255 days of the operating cycle (retail model). Overall, WCR represents 188 days of revenue, i.e. 2.7 M€ to permanently finance. Over 2021-2024, WCR increased by +2953%, requiring additional financing.
Operating WCR (2024)
?
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
2 664 643 €
Customer credit (2024)
?
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
162 j
Supplier credit (2024)
?
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
417 j
Inventory turnover (2024)
?
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 (2024)
?
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
188 j
WCR and payment terms evolution LOGIVOLT TERRITOIRES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2021
2022
2023
2024
Operating WCR
87 273 €
1 324 720 €
3 747 286 €
2 664 643 €
Inventory turnover (days)
0
0
0
0
Customer payment term (days)
360
351
337
162
Supplier payment term (days)
384
564
1273
417
Positioning of LOGIVOLT TERRITOIRES in its sector
Comparison with sector Commerce d'électricité
Valuation estimate
Based on 93 transactions of similar company sales
(all years),
the value of LOGIVOLT TERRITOIRES is estimated at
5 741 268 €
(range 698 281€ - 21 404 531€).
With an EBITDA of 3 253 053€, the sector multiple of 2.3x is applied.
The price/revenue ratio is 0.59x
(in line with sector norms).
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 value2024
93 tx
698k€5741k€21404k€
5 741 268 €Range: 698 281€ - 21 404 531€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
3 253 053 €×2.3x
Estimation7 391 622 €
831 672€ - 24 930 327€
Revenue Multiple30%
5 090 735 €×0.59x
Estimation2 990 680 €
475 963€ - 15 528 206€
How is this estimate calculated?
This estimate is based on the analysis of 93 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 (Commerce d'électricité)
Compare LOGIVOLT TERRITOIRES with other companies in the same sector:
Frequently asked questions about LOGIVOLT TERRITOIRES
What is the revenue of LOGIVOLT TERRITOIRES ?
The revenue of LOGIVOLT TERRITOIRES in 2024 is 5.1 M€.
Is LOGIVOLT TERRITOIRES profitable?
LOGIVOLT TERRITOIRES recorded a net loss in 2024.
Where is the headquarters of LOGIVOLT TERRITOIRES ?
The headquarters of LOGIVOLT TERRITOIRES is located in PARIS (75013), in the department Paris.
Where to find the tax return of LOGIVOLT TERRITOIRES ?
The tax return of LOGIVOLT TERRITOIRES 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 LOGIVOLT TERRITOIRES operate?
LOGIVOLT TERRITOIRES operates in the sector Commerce d'électricité (NAF code 35.14Z). 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