Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2018-01-01 (8 years)Status: ActiveBusiness sector: Travaux de peinture et vitrerieLocation: EPERCIEUX-SAINT-PAUL (42110), Loire
LOIRE FOREZ PEINTURE : revenue, balance sheet and financial ratios
LOIRE FOREZ PEINTURE is a French company
founded 8 years ago,
specialized in the sector Travaux de peinture et vitrerie.
Based in EPERCIEUX-SAINT-PAUL (42110),
this company of category PME
shows in 2024 a revenue of 1.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LOIRE FOREZ PEINTURE (SIREN 834428443)
Indicator
2024
2023
2022
2021
Revenue
1 685 338 €
1 706 401 €
2 624 936 €
N/C
Net income
52 089 €
100 053 €
102 946 €
85 310 €
EBITDA
100 352 €
105 362 €
142 726 €
N/C
Net margin
3.1%
5.9%
3.9%
N/C
Revenue and income statement
En 2024, LOIRE FOREZ PEINTURE alcanza unos ingresos de 1.7 M€. Los ingresos disminuyen en el período 2022-2024 (TCAC: -19.9%). Ligera caída de -1% vs 2023. Tras deducir el consumo (610 k€), el margen bruto se sitúa en 1.1 M€, es decir, una tasa del 64%. El EBITDA alcanza 100 k€, representando el 6.0% de los ingresos. El margen operativo sigue siendo frágil, requiriendo vigilancia de costes. El resultado neto asciende a 52 k€, es decir, el 3.1% de los ingresos.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 685 338 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 074 935 €
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
100 352 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
28 447 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
52 089 €
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
5.9%
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
El ratio de endeudamiento (= Deuda financiera / Fondos propios x 100) se sitúa en 79%. El nivel de deuda es alto: el margen de negociación con los bancos se reduce. La autonomía financiera (= Fondos propios / Total activo x 100) alcanza el 35%. El equilibrio entre fondos propios y deuda es satisfactorio. La capacidad de reembolso indica que se necesitarían 2.8 años de flujo de caja. Este corto período demuestra una excelente sostenibilidad de la deuda. El flujo de caja representa el 6.5% de los ingresos. Nivel satisfactorio que permite financiar parcialmente el crecimiento.
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
78.577%
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
35.251%
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
6.484%
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
2.778
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
49.109
154.742
112.581
78.577
Financial autonomy
20.446
18.092
30.354
35.251
Repayment capacity
None
3.579
5.975
2.778
Cash flow / Revenue
None%
4.152%
3.879%
6.484%
Sector positioning
Ratio de endeudamiento
78.582024
2022
2023
2024
Q1: 0.09
Med: 10.84
Q3: 41.67
Average
En 2024, el ratio de endeudamiento de LOIRE FOREZ PEINTURE (78.58) se sitúa por encima de la mediana del sector. Este ratio mide el peso de la deuda en relación con el patrimonio. Un esfuerzo de reducción podría mejorar la solidez financiera.
Autonomía financiera
35.25%2024
2022
2023
2024
Q1: 4.76%
Med: 31.21%
Q3: 55.38%
Bueno+16 pts over 3 years
En 2024, el autonomía financiera de LOIRE FOREZ PEINTURE (35.2%) se sitúa por encima de la mediana del sector. Este ratio representa la parte del patrimonio en la financiación total. Esta posición cómoda ofrece un margen de seguridad apreciable.
Capacidad de reembolso
2.78 ans2024
2022
2023
2024
Q1: 0.0 ans
Med: 0.0 ans
Q3: 0.77 ans
Average
En 2024, el capacidad de reembolso de LOIRE FOREZ PEINTURE (2.8 ans) se sitúa por encima de la mediana del sector. Este ratio indica el número de años necesarios para pagar la deuda con flujo de caja. Un esfuerzo de reducción podría mejorar la solidez financiera.
Liquidity ratios
El ratio de liquidez se sitúa en 108.09. La empresa tiene 2€ de activos líquidos por cada 1€ de deuda a corto plazo. El ratio de cobertura de intereses (= EBIT / Gastos financieros) es de 10.3x. El resultado de explotación cubre muy ampliamente los gastos financieros.
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
108.089
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
103.366
149.135
123.754
108.089
Interest coverage
None
1.202
20.671
10.329
Sector positioning
Ratio de liquidez
108.092024
2022
2023
2024
Q1: 141.8
Med: 207.68
Q3: 324.48
Vigilar
En 2024, el ratio de liquidez de LOIRE FOREZ PEINTURE (108.09) se sitúa en el 25% más bajo del sector. Este ratio mide la capacidad de cubrir deuda a corto plazo con activos corrientes. Un ratio inferior a 1 puede señalar tensiones potenciales de flujo de caja.
Cobertura de intereses
10.33x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 1.55x
Excelente
En 2024, el cobertura de intereses de LOIRE FOREZ PEINTURE (10.3x) se sitúa en el top 25% del sector. Este ratio indica cuántas veces el resultado operativo cubre los gastos de intereses. Alta cobertura significa que los gastos financieros pesan poco en la rentabilidad.
Working capital requirement (WCR) and payment terms
El fondo de maniobra operativo (FM) mide el desfase temporal de tesorería. Plazo medio de cobro a clientes: 55 días. Plazo proveedores: 55 días. La rotación de existencias es de 1 días. Rotación rápida, señal de buena gestión de existencias. El FM representa 20 días de ingresos.
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
93 216 €
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
55 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
55 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
1 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
20 j
WCR and payment terms evolution LOIRE FOREZ PEINTURE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2021
2022
2023
2024
Operating WCR
0 €
288 848 €
19 282 €
93 216 €
Inventory turnover (days)
0
10
4
1
Customer payment term (days)
0
48
36
55
Supplier payment term (days)
0
75
39
55
Positioning of LOIRE FOREZ PEINTURE in its sector
Comparison with sector Travaux de peinture et vitrerie
Valuation estimate
Based on 88 transactions of similar company sales
(all years),
the value of LOIRE FOREZ PEINTURE is estimated at
259 015 €
(range 94 340€ - 457 000€).
With an EBITDA of 100 352€, the sector multiple of 2.7x is applied.
The price/revenue ratio is 0.18x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
88 tx
94k€259k€457k€
259 015 €Range: 94 340€ - 457 000€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
100 352 €×2.7x
Estimation272 371 €
82 457€ - 471 401€
Revenue Multiple30%
1 685 338 €×0.18x
Estimation306 161 €
140 872€ - 541 013€
Net Income Multiple20%
52 089 €×3.0x
Estimation154 909 €
54 249€ - 294 977€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 88 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 de peinture et vitrerie)
Compare LOIRE FOREZ PEINTURE with other companies in the same sector:
Frequently asked questions about LOIRE FOREZ PEINTURE
What is the revenue of LOIRE FOREZ PEINTURE ?
The revenue of LOIRE FOREZ PEINTURE in 2024 is 1.7 M€.
Is LOIRE FOREZ PEINTURE profitable?
Yes, LOIRE FOREZ PEINTURE generated a net profit of 52 k€ in 2024.
Where is the headquarters of LOIRE FOREZ PEINTURE ?
The headquarters of LOIRE FOREZ PEINTURE is located in EPERCIEUX-SAINT-PAUL (42110), in the department Loire.
Where to find the tax return of LOIRE FOREZ PEINTURE ?
The tax return of LOIRE FOREZ PEINTURE 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 LOIRE FOREZ PEINTURE operate?
LOIRE FOREZ PEINTURE operates in the sector Travaux de peinture et vitrerie (NAF code 43.34Z). 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