Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2004-03-26 (22 years)Status: ActiveBusiness sector: Réparation de meubles et d'équipements du foyerLocation: LYON (69001), Rhone
LUC VAGANAY SARL : revenue, balance sheet and financial ratios
LUC VAGANAY SARL is a French company
founded 22 years ago,
specialized in the sector Réparation de meubles et d'équipements du foyer.
Based in LYON (69001),
this company of category PME
shows in 2019 a revenue of 360 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LUC VAGANAY SARL (SIREN 452768435)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
N/C
N/C
N/C
N/C
N/C
360 186 €
215 771 €
262 887 €
Net income
3 635 €
-600 €
1 685 €
-15 381 €
13 326 €
16 430 €
-2 885 €
40 330 €
EBITDA
N/C
N/C
N/C
N/C
N/C
23 005 €
4 918 €
51 634 €
Net margin
N/C
N/C
N/C
N/C
N/C
4.6%
-1.3%
15.3%
Revenue and income statement
In 2024, LUC VAGANAY SARL generates positive net income of 4 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2017-2024: 40 k€ -> 4 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
3 635 €
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 10%. 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 78%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
10.189%
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
78.342%
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
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
39.228
16.125
9.511
4.919
6.509
2.199
7.338
10.189
Financial autonomy
58.875
73.349
70.876
73.148
67.224
71.178
74.646
78.342
Repayment capacity
1.253
16.612
0.691
None
None
None
None
None
Cash flow / Revenue
17.516%
0.649%
6.143%
None%
None%
None%
None%
None%
Sector positioning
Debt ratio
10.192024
2022
2023
2024
Q1: 0.0
Med: 5.98
Q3: 21.42
Average+30 pts over 3 years
In 2024, the debt ratio of LUC VAGANAY SARL (10.19) 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
78.34%2024
2022
2023
2024
Q1: 2.82%
Med: 31.54%
Q3: 61.55%
Excellent+10 pts over 3 years
In 2024, the financial autonomy of LUC VAGANAY SARL (78.3%) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 667.25. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
667.254
Liquidity indicators evolution LUC VAGANAY SARL
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
503.855
545.465
383.523
382.899
345.686
297.731
420.021
667.254
Interest coverage
0.356
1.383
0.043
None
None
None
None
None
Sector positioning
Liquidity ratio
667.252024
2022
2023
2024
Q1: 145.98
Med: 235.33
Q3: 475.59
Excellent+11 pts over 3 years
In 2024, the liquidity ratio of LUC VAGANAY SARL (667.25) 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.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments.
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
0 €
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
0 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
0 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
0 j
WCR and payment terms evolution LUC VAGANAY SARL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
46 363 €
55 175 €
33 454 €
0 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
2
3
2
0
0
0
0
0
Customer payment term (days)
58
89
54
0
0
0
0
0
Supplier payment term (days)
30
26
12
0
0
0
0
0
Positioning of LUC VAGANAY SARL in its sector
Comparison with sector Réparation de meubles et d'équipements du foyer
Valuation estimate
Based on 100 transactions of similar company sales
(all years),
the value of LUC VAGANAY SARL is estimated at
14 374 €
(range 6 967€ - 25 933€).
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 value2024
100 transactions
6k€14k€25k€
14 374 €Range: 6 967€ - 25 933€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation method used
Net Income Multiple
3 635 €
×
4.0x
=14 375 €
Range: 6 968€ - 25 933€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 100 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 (Réparation de meubles et d'équipements du foyer)
Compare LUC VAGANAY SARL with other companies in the same sector:
The revenue of LUC VAGANAY SARL in 2019 is 360 k€.
Is LUC VAGANAY SARL profitable?
Yes, LUC VAGANAY SARL generated a net profit of 4 k€ in 2024.
Where is the headquarters of LUC VAGANAY SARL ?
The headquarters of LUC VAGANAY SARL is located in LYON (69001), in the department Rhone.
Where to find the tax return of LUC VAGANAY SARL ?
The tax return of LUC VAGANAY SARL 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 LUC VAGANAY SARL operate?
LUC VAGANAY SARL operates in the sector Réparation de meubles et d'équipements du foyer (NAF code 95.24Z). 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