Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2019-01-22 (7 years)Status: ActiveBusiness sector: Agences immobilièresLocation: PARIS (75002), Paris
LOKALIS GESTION ET SERVICES : revenue, balance sheet and financial ratios
LOKALIS GESTION ET SERVICES is a French company
founded 7 years ago,
specialized in the sector Agences immobilières.
Based in PARIS (75002),
this company of category PME
shows in 2025 a revenue of 1.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LOKALIS GESTION ET SERVICES (SIREN 847712387)
Indicator
2025
2024
2023
2022
2021
2020
Revenue
1 209 908 €
1 096 473 €
1 052 248 €
1 305 755 €
472 074 €
377 434 €
Net income
-762 479 €
352 298 €
-869 687 €
-404 391 €
-724 490 €
-133 792 €
EBITDA
-733 301 €
-652 862 €
-792 820 €
-353 593 €
-665 769 €
-115 170 €
Net margin
-63.0%
32.1%
-82.7%
-31.0%
-153.5%
-35.4%
Revenue and income statement
In 2025, LOKALIS GESTION ET SERVICES achieves revenue of 1.2 M€. Over the period 2020-2025, the company shows strong growth with a CAGR (compound annual growth rate) of +26.2%. Vs 2024, growth of +10% (1.1 M€ -> 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 -733 k€, representing -60.6% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -762 k€ (-63.0% 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
1 209 908 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 209 908 €
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
-733 301 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-759 488 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-762 479 €
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
-60.6%
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 -317%. 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 -15%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
-316.621%
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
-15.276%
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
-60.471%
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
-0.4
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 LOKALIS GESTION ET SERVICES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2020
2021
2022
2023
2024
2025
Debt ratio
-331.17
518.976
-161.493
0.0
0.0
-316.621
Financial autonomy
-28.495
11.599
-62.263
46.339
66.115
-15.276
Repayment capacity
-3.335
-0.667
-1.313
0.0
0.0
-0.4
Cash flow / Revenue
-34.942%
-151.164%
-29.452%
-80.473%
-59.539%
-60.471%
Sector positioning
Debt ratio
-316.622025
2023
2024
2025
Q1: 0.01
Med: 9.42
Q3: 52.76
Excellent
In 2025, the debt ratio of LOKALIS GESTION ET SERVICES (-316.62) 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
-15.28%2025
2023
2024
2025
Q1: 6.31%
Med: 33.52%
Q3: 61.17%
Average-39 pts over 3 years
In 2025, the financial autonomy of LOKALIS GESTION ET SERVICES (-15.3%) 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
-0.4 years2025
2023
2024
2025
Q1: 0.0 years
Med: 0.0 years
Q3: 1.17 years
Excellent-25 pts over 3 years
In 2025, the repayment capacity of LOKALIS GESTION ET SERVICES (-0.40) 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 108.51. 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
108.512
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
-0.374
Liquidity indicators evolution LOKALIS GESTION ET SERVICES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2020
2021
2022
2023
2024
2025
Liquidity ratio
273.769
264.469
106.56
146.409
263.91
108.512
Interest coverage
-14.176
-6.943
-8.187
-6.785
0.0
-0.374
Sector positioning
Liquidity ratio
108.512025
2023
2024
2025
Q1: 108.7
Med: 191.05
Q3: 464.46
Average-12 pts over 3 years
In 2025, the liquidity ratio of LOKALIS GESTION ET SERVICES (108.51) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
-0.37x2025
2023
2024
2025
Q1: 0.0x
Med: 0.0x
Q3: 1.77x
Average
In 2025, the interest coverage of LOKALIS GESTION ET SERVICES (-0.4x) 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: 93 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 50 days. The gap of 43 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 45 days of revenue, i.e. 153 k€ to permanently finance. Notable WCR improvement over the period (-30%), freeing up cash.
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
152 678 €
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
93 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
50 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
45 j
WCR and payment terms evolution LOKALIS GESTION ET SERVICES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2020
2021
2022
2023
2024
2025
Operating WCR
218 708 €
260 840 €
20 526 €
128 016 €
114 647 €
152 678 €
Inventory turnover (days)
0
0
0
0
0
0
Customer payment term (days)
236
206
52
92
94
93
Supplier payment term (days)
94
35
21
63
32
50
Positioning of LOKALIS GESTION ET SERVICES in its sector
Comparison with sector Agences immobilières
Valuation estimate
Based on 55 transactions of similar company sales
in 2025,
the value of LOKALIS GESTION ET SERVICES is estimated at
258 648 €
(range 106 346€ - 623 158€).
The price/revenue ratio is 0.21x
(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 value2025
55 tx
106k€258k€623k€
258 648 €Range: 106 346€ - 623 158€
NAF 5 année 2025
Valuation method used
Revenue Multiple
1 209 908 €
×
0.21x
=258 648 €
Range: 106 347€ - 623 159€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 55 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 (Agences immobilières)
Compare LOKALIS GESTION ET SERVICES with other companies in the same sector:
Frequently asked questions about LOKALIS GESTION ET SERVICES
What is the revenue of LOKALIS GESTION ET SERVICES ?
The revenue of LOKALIS GESTION ET SERVICES in 2025 is 1.2 M€.
Is LOKALIS GESTION ET SERVICES profitable?
LOKALIS GESTION ET SERVICES recorded a net loss in 2025.
Where is the headquarters of LOKALIS GESTION ET SERVICES ?
The headquarters of LOKALIS GESTION ET SERVICES is located in PARIS (75002), in the department Paris.
Where to find the tax return of LOKALIS GESTION ET SERVICES ?
The tax return of LOKALIS GESTION ET SERVICES 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 LOKALIS GESTION ET SERVICES operate?
LOKALIS GESTION ET SERVICES operates in the sector Agences immobilières (NAF code 68.31Z). 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