Employees: NN (None)Legal category: 5202Size: ETICreation date: 2018-12-10 (7 years)Status: ActiveBusiness sector: Promotion immobilière de logementsLocation: TOULOUSE (31000), Haute-Garonne
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
LP PROMOTION LIBERTY : revenue, balance sheet and financial ratios
LP PROMOTION LIBERTY is a French company
founded 7 years ago,
specialized in the sector Promotion immobilière de logements.
Based in TOULOUSE (31000),
this company of category ETI
shows in 2022 a revenue of 12.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LP PROMOTION LIBERTY (SIREN 844549964)
Indicator
2023
2022
2021
2020
Revenue
N/C
12 490 614 €
N/C
N/C
Net income
45 467 €
1 259 518 €
-2 406 €
-234 380 €
EBITDA
45 693 €
1 255 484 €
-2 425 €
-234 381 €
Net margin
N/C
10.1%
N/C
N/C
Revenue and income statement
In 2023, LP PROMOTION LIBERTY generates positive net income of 45 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
EBITDA (2023)
?
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
45 693 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
45 467 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
45 467 €
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 18%. 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 8%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.2 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
17.879%
Financial autonomy (2023)
?
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
8.349%
Repayment capacity (2023)
?
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
0.185
Solvency indicators evolution LP PROMOTION LIBERTY
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2020
2021
2022
2023
Debt ratio
-385.885
0.0
0.0
17.879
Financial autonomy
-1.946
-0.006
56.51
8.349
Repayment capacity
-3.833
0.0
0.0
0.185
Cash flow / Revenue
None%
None%
10.084%
None%
Sector positioning
Debt ratio
17.882023
2021
2022
2023
Q1: 0.0
Med: 5.81
Q3: 124.18
Average+28 pts over 3 years
In 2023, the debt ratio of LP PROMOTION LIBERTY (17.88) ranks above the median of the sector. This ratio measures the weight of debt relative to equity. A reduction effort could improve financial strength.
Financial autonomy
8.35%2023
2021
2022
2023
Q1: 0.0%
Med: 14.0%
Q3: 54.07%
Average+15 pts over 3 years
In 2023, the financial autonomy of LP PROMOTION LIBERTY (8.3%) 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
0.18 years2023
2021
2022
2023
Q1: -4.46 years
Med: 0.0 years
Q3: 1.58 years
Average
In 2023, the repayment capacity of LP PROMOTION LIBERTY (0.18) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 110.92. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
110.917
Interest coverage (2023)
?
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
0.0
Liquidity indicators evolution LP PROMOTION LIBERTY
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2020
2021
2022
2023
Liquidity ratio
754.603
1671.636
229.939
110.917
Interest coverage
0.0
0.0
0.0
0.0
Sector positioning
Liquidity ratio
110.922023
2021
2022
2023
Q1: 141.01
Med: 351.89
Q3: 1123.94
Watch-51 pts over 3 years
In 2023, the liquidity ratio of LP PROMOTION LIBERTY (110.92) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
0.0x2023
2021
2022
2023
Q1: -7.83x
Med: 0.0x
Q3: 3.21x
Good
In 2023, the interest coverage of LP PROMOTION LIBERTY (0.0x) 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: 465 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 2717 days. Excellent situation: suppliers finance 2252 days of the operating cycle (retail model).
Operating WCR (2023)
?
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
0 €
Customer credit (2023)
?
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
465 j
Supplier credit (2023)
?
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
2717 j
Inventory turnover (2023)
?
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 and payment terms evolution LP PROMOTION LIBERTY
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2020
2021
2022
2023
Operating WCR
0 €
0 €
711 216 €
0 €
Inventory turnover (days)
0
0
0
0
Customer payment term (days)
875
2075
14
465
Supplier payment term (days)
25
23
43
2717
Positioning of LP PROMOTION LIBERTY in its sector
Comparison with sector Promotion immobilière de logements
Valuation estimate
Based on 80 transactions of similar company sales
(all years),
the value of LP PROMOTION LIBERTY is estimated at
63 256 €
(range 23 000€ - 183 541€).
With an EBITDA of 45 693€, the sector multiple of 1.0x is applied.
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 value2023
80 tx
23k€63k€183k€
63 256 €Range: 23 000€ - 183 541€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
45 693 €×1.0x
Estimation45 847 €
18 932€ - 139 441€
Net Income Multiple20%
45 467 €×2.3x
Estimation106 779 €
33 170€ - 293 793€
How is this estimate calculated?
This estimate is based on the analysis of 80 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 (Promotion immobilière de logements)
Compare LP PROMOTION LIBERTY with other companies in the same sector:
Frequently asked questions about LP PROMOTION LIBERTY
What is the revenue of LP PROMOTION LIBERTY ?
The revenue of LP PROMOTION LIBERTY in 2022 is 12.5 M€.
Is LP PROMOTION LIBERTY profitable?
Yes, LP PROMOTION LIBERTY generated a net profit of 45 k€ in 2023.
Where is the headquarters of LP PROMOTION LIBERTY ?
The headquarters of LP PROMOTION LIBERTY is located in TOULOUSE (31000), in the department Haute-Garonne.
Where to find the tax return of LP PROMOTION LIBERTY ?
The tax return of LP PROMOTION LIBERTY 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 LP PROMOTION LIBERTY operate?
LP PROMOTION LIBERTY operates in the sector Promotion immobilière de logements (NAF code 41.10A). 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