Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: ETICreation date: 1981-09-01 (44 years)Status: ActiveBusiness sector: Travaux de revêtement des sols et des mursLocation: QUIMPER (29000), Finistere
LUCAS GUEGUEN : revenue, balance sheet and financial ratios
LUCAS GUEGUEN is a French company
founded 44 years ago,
specialized in the sector Travaux de revêtement des sols et des murs.
Based in QUIMPER (29000),
this company of category ETI
shows in 2024 a revenue of 1.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LUCAS GUEGUEN (SIREN 322630666)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 530 552 €
1 695 162 €
2 132 562 €
2 153 011 €
2 416 744 €
2 202 663 €
2 230 177 €
2 206 691 €
2 428 352 €
Net income
-639 €
-108 121 €
-2 590 €
-69 300 €
-77 720 €
19 238 €
-55 011 €
-259 849 €
-121 566 €
EBITDA
-187 312 €
-192 180 €
-158 223 €
-55 171 €
-45 313 €
88 258 €
-120 840 €
-445 737 €
-190 318 €
Net margin
-0.0%
-6.4%
-0.1%
-3.2%
-3.2%
0.9%
-2.5%
-11.8%
-5.0%
Revenue and income statement
In 2024, LUCAS GUEGUEN achieves revenue of 1.5 M€. Revenue is declining over the period 2016-2024 (CAGR: -5.6%). Slight decline of -10% vs 2023. After deducting consumption (320 k€), gross margin stands at 1.2 M€, i.e. a rate of 79%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -187 k€, representing -12.2% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -639 € (-0.0% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 530 552 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 210 568 €
EBITDA (2024)
?
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
-187 312 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-219 352 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-639 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-12.2%
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 127%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 16%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
127.264%
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
15.959%
Cash flow / Revenue (2024)
?
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
-14.332%
Repayment capacity (2024)
?
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
-0.616
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
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
-1471.736
-461.131
374.568
246.642
2176.412
349.963
498.193
136.917
127.264
Financial autonomy
-3.188
-11.67
8.332
12.673
2.468
8.877
7.759
17.183
15.959
Repayment capacity
-5.754
-2.326
-3.745
3.653
139.27
-6.951
-1.155
-0.866
-0.616
Cash flow / Revenue
-3.79%
-13.087%
-3.96%
3.297%
0.193%
-1.814%
-15.169%
-9.965%
-14.332%
Sector positioning
Debt ratio
127.262024
2022
2023
2024
Q1: 0.8
Med: 14.3
Q3: 45.5
Average
In 2024, the debt ratio of LUCAS GUEGUEN (127.26) 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
15.96%2024
2022
2023
2024
Q1: 9.58%
Med: 34.95%
Q3: 54.01%
Average+6 pts over 3 years
In 2024, the financial autonomy of LUCAS GUEGUEN (16.0%) 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
-0.62 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.02 years
Q3: 0.88 years
Excellent
In 2024, the repayment capacity of LUCAS GUEGUEN (-0.62) 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 140.77. 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
140.773
Interest coverage (2024)
?
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
-4.211
Liquidity indicators evolution LUCAS GUEGUEN
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
195.24
170.992
169.626
169.687
244.289
258.557
182.667
155.769
140.773
Interest coverage
-1.603
-0.439
-0.679
1.873
-3.129
-3.036
-1.6
-5.928
-4.211
Sector positioning
Liquidity ratio
140.772024
2022
2023
2024
Q1: 144.87
Med: 201.93
Q3: 303.84
Watch-19 pts over 3 years
In 2024, the liquidity ratio of LUCAS GUEGUEN (140.77) 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
-4.21x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 2.42x
Average
In 2024, the interest coverage of LUCAS GUEGUEN (-4.2x) 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: 48 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 56 days. Favorable situation: supplier credit is longer than customer credit by 8 days. Inventory turnover is 16 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 35 days of revenue, i.e. 147 k€ to permanently finance. Notable WCR improvement over the period (-76%), freeing up cash.
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
146 872 €
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
48 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
56 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
16 j
WCR in days of revenue (2024)
?
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
35 j
WCR and payment terms evolution LUCAS GUEGUEN
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
616 097 €
524 928 €
501 054 €
359 783 €
449 249 €
430 667 €
445 833 €
206 928 €
146 872 €
Inventory turnover (days)
7
8
8
10
9
12
7
6
16
Customer payment term (days)
93
87
81
61
65
63
85
51
48
Supplier payment term (days)
47
71
70
62
45
31
46
41
56
Positioning of LUCAS GUEGUEN in its sector
Comparison with sector Travaux de revêtement des sols et des murs
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (47 transactions).
This range of 138 548€ to 346 549€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
138k€172k€346k€
172 596 €Range: 138 548€ - 346 549€
NAF 5 all-time
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 47 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 (Travaux de revêtement des sols et des murs)
Compare LUCAS GUEGUEN with other companies in the same sector:
The headquarters of LUCAS GUEGUEN is located in QUIMPER (29000), in the department Finistere.
Where to find the tax return of LUCAS GUEGUEN ?
The tax return of LUCAS GUEGUEN 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 LUCAS GUEGUEN operate?
LUCAS GUEGUEN operates in the sector Travaux de revêtement des sols et des murs (NAF code 43.33Z). 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