Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2005-11-08 (20 years)Status: ActiveBusiness sector: Conseil pour les affaires et autres conseils de gestionLocation: CAGNES-SUR-MER (06800), Alpes-Maritimes
LUNAUTICA : revenue, balance sheet and financial ratios
LUNAUTICA is a French company
founded 20 years ago,
specialized in the sector Conseil pour les affaires et autres conseils de gestion.
Based in CAGNES-SUR-MER (06800),
this company of category PME
shows in 2023 a revenue of 2.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2024, LUNAUTICA generates positive net income of 172 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 50 k€ -> 172 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
171 765 €
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 23%. 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 58%. 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
23.307%
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
57.828%
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
2018
2019
2020
2021
2022
2023
2024
Debt ratio
31.994
48.836
48.535
257.837
169.4
75.518
19.896
23.307
Financial autonomy
58.171
48.264
60.195
25.244
28.231
32.233
47.003
57.828
Repayment capacity
0.675
1.59
3.688
-16.414
4.354
0.753
0.283
None
Cash flow / Revenue
4.273%
3.081%
1.258%
-1.676%
4.088%
8.508%
7.026%
None%
Sector positioning
Debt ratio
23.312024
2022
2023
2024
Q1: 0.0
Med: 4.01
Q3: 41.89
Average-12 pts over 3 years
In 2024, the debt ratio of LUNAUTICA (23.31) 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
57.83%2024
2022
2023
2024
Q1: 4.32%
Med: 38.98%
Q3: 76.52%
Good+19 pts over 3 years
In 2024, the financial autonomy of LUNAUTICA (57.8%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
0.28 years2023
2022
2023
Q1: 0.0 years
Med: 0.0 years
Q3: 1.06 years
Average-12 pts over 2 years
In 2023, the repayment capacity of LUNAUTICA (0.28) 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 312.59. 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
312.589
Liquidity indicators evolution LUNAUTICA
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
294.615
292.967
692.738
877.388
366.494
203.801
196.374
312.589
Interest coverage
0.0
0.0
0.0
-0.04
0.367
0.187
0.063
None
Sector positioning
Liquidity ratio
312.592024
2022
2023
2024
Q1: 139.09
Med: 313.97
Q3: 967.44
Average+13 pts over 3 years
In 2024, the liquidity ratio of LUNAUTICA (312.59) 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
0.06x2023
2022
2023
Q1: 0.0x
Med: 0.0x
Q3: 0.24x
Good-8 pts over 2 years
In 2023, the interest coverage of LUNAUTICA (0.1x) 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: 127 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 110 days. The company must finance 17 days of gap between collections and 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
127 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
110 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 LUNAUTICA
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2018
2019
2020
2021
2022
2023
2024
Operating WCR
28 620 €
96 964 €
43 454 €
7 438 €
-113 €
-49 817 €
-76 485 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
4
17
8
9
7
22
25
127
Supplier payment term (days)
6
10
2
3
12
26
16
110
Positioning of LUNAUTICA in its sector
Comparison with sector Conseil pour les affaires et autres conseils de gestion
Valuation estimate
Based on 69 transactions of similar company sales
in 2024,
the value of LUNAUTICA is estimated at
1 189 559 €
(range 449 151€ - 2 977 805€).
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 value2024
69 tx
449k€1189k€2977k€
1 189 559 €Range: 449 151€ - 2 977 805€
NAF 5 année 2024
Valuation method used
Net Income Multiple
171 765 €
×
6.9x
=1 189 560 €
Range: 449 152€ - 2 977 805€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 69 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 (Conseil pour les affaires et autres conseils de gestion)
Compare LUNAUTICA with other companies in the same sector:
Yes, LUNAUTICA generated a net profit of 172 k€ in 2024.
Where is the headquarters of LUNAUTICA ?
The headquarters of LUNAUTICA is located in CAGNES-SUR-MER (06800), in the department Alpes-Maritimes.
Where to find the tax return of LUNAUTICA ?
The tax return of LUNAUTICA 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 LUNAUTICA operate?
LUNAUTICA operates in the sector Conseil pour les affaires et autres conseils de gestion (NAF code 70.22Z). 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