Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 1998-01-01 (28 years)Status: ActiveBusiness sector: Distribution d'électricitéLocation: PARIS (75016), Paris
LOUGI CONSULTING : revenue, balance sheet and financial ratios
LOUGI CONSULTING is a French company
founded 28 years ago,
specialized in the sector Distribution d'électricité.
Based in PARIS (75016),
this company of category PME
shows in 2020 a revenue of 295 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LOUGI CONSULTING (SIREN 415193747)
Indicator
2020
2019
2018
2017
2016
Revenue
294 839 €
480 000 €
480 000 €
393 020 €
1 011 046 €
Net income
-2 477 095 €
-352 411 €
23 706 €
-259 689 €
2 128 365 €
EBITDA
-882 019 €
-361 009 €
-321 446 €
-308 724 €
-129 494 €
Net margin
-840.2%
-73.4%
4.9%
-66.1%
210.5%
Revenue and income statement
In 2020, LOUGI CONSULTING achieves revenue of 295 k€. Revenue is declining over the period 2016-2020 (CAGR: -26.5%). Significant drop of -39% vs 2019. After deducting consumption (0 €), gross margin stands at 295 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 -882 k€, representing -299.2% of revenue. Warning negative scissor effect: despite revenue change (-39%), EBITDA varies by -144%, reducing margin by 223.9 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -2.5 M€ (-840.2% of revenue), which will impact equity.
Revenue (2020)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
294 839 €
Gross margin (2020)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
294 839 €
EBITDA (2020)
?
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
-882 019 €
EBIT (2020)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-894 136 €
Net income (2020)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-2 477 095 €
EBITDA margin (2020)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-299.2%
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 24%. 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 77%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2020)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
24.132%
Financial autonomy (2020)
?
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
77.073%
Cash flow / Revenue (2020)
?
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
-843.123%
Repayment capacity (2020)
?
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
-0.153
Solvency indicators evolution LOUGI CONSULTING
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
Debt ratio
1.008
3.225
7.283
11.645
24.132
Financial autonomy
94.91
86.5
91.64
87.341
77.073
Repayment capacity
-0.254
-0.588
-3.206
-1.41
-0.153
Cash flow / Revenue
-27.814%
-74.217%
-25.271%
-69.81%
-843.123%
Sector positioning
Debt ratio
24.132020
2018
2019
2020
Q1: 0.14
Med: 26.27
Q3: 162.75
Good
In 2020, the debt ratio of LOUGI CONSULTING (24.13) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
77.07%2020
2018
2019
2020
Q1: 4.3%
Med: 31.92%
Q3: 62.02%
Excellent-12 pts over 3 years
In 2020, the financial autonomy of LOUGI CONSULTING (77.1%) 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
-0.15 years2020
2018
2019
2020
Q1: 0.0 years
Med: 1.37 years
Q3: 6.0 years
Excellent
In 2020, the repayment capacity of LOUGI CONSULTING (-0.15) 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 1582.48. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2020)
?
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
1582.482
Interest coverage (2020)
?
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
-0.761
Liquidity indicators evolution LOUGI CONSULTING
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
Liquidity ratio
1053.131
271.156
1140.708
381.755
1582.482
Interest coverage
0.0
-0.174
-0.501
-79.247
-0.761
Sector positioning
Liquidity ratio
1582.482020
2018
2019
2020
Q1: 99.05
Med: 230.28
Q3: 393.67
Excellent
In 2020, the liquidity ratio of LOUGI CONSULTING (1582.48) 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
-0.76x2020
2018
2019
2020
Q1: 0.0x
Med: 2.03x
Q3: 9.1x
Watch
In 2020, the interest coverage of LOUGI CONSULTING (-0.8x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 7 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 13 days. Favorable situation: supplier credit is longer than customer credit by 6 days. Overall, WCR represents 408 days of revenue, i.e. 334 k€ to permanently finance. Notable WCR improvement over the period (-27%), freeing up cash.
Operating WCR (2020)
?
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
334 100 €
Customer credit (2020)
?
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
7 j
Supplier credit (2020)
?
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
13 j
Inventory turnover (2020)
?
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 (2020)
?
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
408 j
WCR and payment terms evolution LOUGI CONSULTING
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
Operating WCR
458 722 €
35 836 €
641 189 €
427 546 €
334 100 €
Inventory turnover (days)
0
0
0
0
0
Customer payment term (days)
74
168
94
60
7
Supplier payment term (days)
34
32
43
40
13
Positioning of LOUGI CONSULTING in its sector
Comparison with sector Distribution d'électricité
Valuation estimate
Based on 93 transactions of similar company sales
(all years),
the value of LOUGI CONSULTING is estimated at
173 210 €
(range 27 566€ - 899 343€).
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 value2020
93 tx
27k€173k€899k€
173 210 €Range: 27 566€ - 899 343€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation method used
Revenue Multiple
294 839 €
×
0.59x
=173 211 €
Range: 27 566€ - 899 344€
Only this financial indicator is available for this company.
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 (Distribution d'électricité)
Compare LOUGI CONSULTING with other companies in the same sector:
The revenue of LOUGI CONSULTING in 2020 is 295 k€.
Is LOUGI CONSULTING profitable?
LOUGI CONSULTING recorded a net loss in 2020.
Where is the headquarters of LOUGI CONSULTING ?
The headquarters of LOUGI CONSULTING is located in PARIS (75016), in the department Paris.
Where to find the tax return of LOUGI CONSULTING ?
The tax return of LOUGI CONSULTING 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 LOUGI CONSULTING operate?
LOUGI CONSULTING operates in the sector Distribution d'électricité (NAF code 35.13Z). 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