Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2006-10-01 (19 years)Status: ActiveBusiness sector: Edition de logiciels applicatifsLocation: PARIS (75001), Paris
LS TELCOM SAS : revenue, balance sheet and financial ratios
LS TELCOM SAS is a French company
founded 19 years ago,
specialized in the sector Edition de logiciels applicatifs.
Based in PARIS (75001),
this company of category PME
shows in 2025 a revenue of 8.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LS TELCOM SAS (SIREN 492533955)
Indicator
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
8 411 309 €
5 897 779 €
4 215 080 €
3 074 706 €
3 163 978 €
2 397 518 €
5 666 432 €
4 286 342 €
2 664 535 €
2 645 365 €
Net income
285 814 €
-1 734 €
470 476 €
83 271 €
-330 420 €
-1 004 152 €
270 514 €
-277 245 €
-281 291 €
-191 831 €
EBITDA
291 770 €
89 760 €
-351 265 €
-257 373 €
-313 016 €
-1 140 551 €
364 580 €
-88 993 €
-313 201 €
-79 593 €
Net margin
3.4%
-0.0%
11.2%
2.7%
-10.4%
-41.9%
4.8%
-6.5%
-10.6%
-7.3%
Revenue and income statement
In 2025, LS TELCOM SAS achieves revenue of 8.4 M€. Over the period 2016-2025, the company shows strong growth with a CAGR (compound annual growth rate) of +13.7%. Vs 2024, growth of +43% (5.9 M€ -> 8.4 M€). After deducting consumption (3 k€), gross margin stands at 8.4 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 292 k€, representing 3.5% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 286 k€, i.e. 3.4% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
8 411 309 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
8 407 848 €
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
291 770 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
285 445 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
285 814 €
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
3.5%
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 9%. 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 31%. The balance between equity and debt is satisfactory. 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. Cash flow represents 3.5% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
9.133%
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
30.956%
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
3.47%
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
0.199
Asset age ratio (2025)
?
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
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Debt ratio
0.0
51.322
46.019
147.56
1042.618
0.0
-720.199
4.212
540.99
9.133
Financial autonomy
64.02
41.923
40.419
29.557
5.902
-7.729
-7.526
15.364
8.023
30.956
Repayment capacity
0.0
-1.815
-3.581
6.08
-1.14
0.0
-2.811
-0.04
255.891
0.199
Cash flow / Revenue
-0.27%
-12.092%
-2.587%
4.854%
-49.262%
-10.713%
-9.831%
-8.803%
0.126%
3.47%
Sector positioning
Debt ratio
9.132025
2023
2024
2025
Q1: 0.0
Med: 4.02
Q3: 41.15
Average+14 pts over 3 years
In 2025, the debt ratio of LS TELCOM SAS (9.13) 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
30.96%2025
2023
2024
2025
Q1: 15.03%
Med: 40.17%
Q3: 60.94%
Average+15 pts over 3 years
In 2025, the financial autonomy of LS TELCOM SAS (31.0%) 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
0.2 years2025
2023
2024
2025
Q1: 0.0 years
Med: 0.03 years
Q3: 0.97 years
Average+30 pts over 3 years
In 2025, the repayment capacity of LS TELCOM SAS (0.20) 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 114.52. 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 0.0x. Danger: operating income does not cover interest charges, unsustainable situation.
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
114.516
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
0.008
Liquidity indicators evolution LS TELCOM SAS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Liquidity ratio
1326.639
246.091
206.193
401.789
259.655
74.369
125.795
93.303
186.15
114.516
Interest coverage
-1.212
-2.09
-24.653
1.952
-0.231
-0.458
-6.344
-4.233
1.12
0.008
Sector positioning
Liquidity ratio
114.522025
2023
2024
2025
Q1: 156.35
Med: 281.16
Q3: 458.03
Average
In 2025, the liquidity ratio of LS TELCOM SAS (114.52) 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
0.01x2025
2023
2024
2025
Q1: 0.0x
Med: 0.13x
Q3: 3.51x
Average
In 2025, the interest coverage of LS TELCOM SAS (0.0x) 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: 28 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 29 days. Favorable situation: supplier credit is longer than customer credit by 1 days. Inventory turnover is 10 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 16 days of revenue, i.e. 367 k€ to permanently finance. Notable WCR improvement over the period (-70%), 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
366 649 €
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
28 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
29 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
10 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
16 j
WCR and payment terms evolution LS TELCOM SAS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Operating WCR
1 240 914 €
1 533 920 €
606 260 €
2 689 402 €
900 891 €
1 158 301 €
368 104 €
1 105 320 €
2 377 749 €
366 649 €
Inventory turnover (days)
8
89
24
34
21
17
24
0
64
10
Customer payment term (days)
108
136
74
138
164
140
51
73
108
28
Supplier payment term (days)
22
51
12
20
8
326
57
158
73
29
Positioning of LS TELCOM SAS in its sector
Comparison with sector Edition de logiciels applicatifs
Valuation estimate
Based on 103 transactions of similar company sales
(all years),
the value of LS TELCOM SAS is estimated at
838 975 €
(range 349 743€ - 2 069 841€).
With an EBITDA of 291 770€, the sector multiple of 1.0x is applied.
The price/revenue ratio is 0.25x
(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.
Estimated enterprise value2025
103 transactions
349k€838k€2069k€
838 975 €Range: 349 743€ - 2 069 841€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
291 770 €×1.0x
Estimation283 190 €
92 870€ - 915 118€
Revenue Multiple30%
8 411 309 €×0.25x
Estimation2 093 003 €
924 597€ - 4 606 337€
Net Income Multiple20%
285 814 €×1.2x
Estimation347 398 €
129 646€ - 1 151 908€
How is this estimate calculated?
This estimate is based on the analysis of 103 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 (Edition de logiciels applicatifs)
Compare LS TELCOM SAS with other companies in the same sector:
Yes, LS TELCOM SAS generated a net profit of 286 k€ in 2025.
Where is the headquarters of LS TELCOM SAS ?
The headquarters of LS TELCOM SAS is located in PARIS (75001), in the department Paris.
Where to find the tax return of LS TELCOM SAS ?
The tax return of LS TELCOM SAS 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 LS TELCOM SAS operate?
LS TELCOM SAS operates in the sector Edition de logiciels applicatifs (NAF code 58.29C). 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