Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1993-05-06 (33 years)Status: ActiveBusiness sector: Travaux de couverture par élémentsLocation: CERISIERS (89320), Yonne
LUXEMBOURG : revenue, balance sheet and financial ratios
LUXEMBOURG is a French company
founded 33 years ago,
specialized in the sector Travaux de couverture par éléments.
Based in CERISIERS (89320),
this company of category PME
shows in 2023 a revenue of 1.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2025, LUXEMBOURG generates positive net income of 118 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2017-2025: 2 k€ -> 118 k€.
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
118 041 €
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 51%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 41%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
51.459%
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
40.521%
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
2017
2018
2019
2020
2021
2022
2023
2024
2025
Debt ratio
0.152
0.168
0.116
150.857
143.674
114.256
99.62
95.347
51.459
Financial autonomy
68.15
47.845
47.737
22.256
25.162
26.83
27.916
23.505
40.521
Repayment capacity
0.032
None
None
None
None
None
19.775
None
None
Cash flow / Revenue
1.159%
None%
None%
None%
None%
None%
0.783%
None%
None%
Sector positioning
Debt ratio
51.462025
2023
2024
2025
Q1: 5.5
Med: 19.37
Q3: 43.02
Watch
In 2025, the debt ratio of LUXEMBOURG (51.46) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
40.52%2025
2023
2024
2025
Q1: 30.43%
Med: 48.45%
Q3: 62.62%
Average
In 2025, the financial autonomy of LUXEMBOURG (40.5%) 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
19.77 years2023
2023
Q1: 0.0 years
Med: 0.44 years
Q3: 1.39 years
Watch
In 2023, the repayment capacity of LUXEMBOURG (19.77) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 201.12. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
201.124
Liquidity indicators evolution LUXEMBOURG
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
2025
Liquidity ratio
261.588
167.8
177.248
211.164
241.907
218.041
193.613
155.282
201.124
Interest coverage
0.0
None
None
None
None
None
16.674
None
None
Sector positioning
Liquidity ratio
201.122025
2023
2024
2025
Q1: 162.47
Med: 222.06
Q3: 326.0
Average
In 2025, the liquidity ratio of LUXEMBOURG (201.12) 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
16.67x2023
2023
Q1: 0.0x
Med: 0.68x
Q3: 2.49x
Excellent
In 2023, the interest coverage of LUXEMBOURG (16.7x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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 (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
0 €
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
0 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
0 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
0 j
WCR and payment terms evolution LUXEMBOURG
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
2025
Operating WCR
185 590 €
0 €
0 €
0 €
0 €
0 €
39 269 €
0 €
0 €
Inventory turnover (days)
38
0
0
0
0
0
38
0
0
Customer payment term (days)
36
0
0
0
0
0
25
0
0
Supplier payment term (days)
40
0
0
0
0
0
42
0
0
Positioning of LUXEMBOURG in its sector
Comparison with sector Travaux de couverture par éléments
Valuation estimate
Based on 113 transactions of similar company sales
(all years),
the value of LUXEMBOURG is estimated at
318 523 €
(range 161 682€ - 566 025€).
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
113 transactions
161k€318k€566k€
318 523 €Range: 161 682€ - 566 025€
NAF 5 all-time
Valuation method used
Net Income Multiple
118 041 €
×
2.7x
=318 523 €
Range: 161 683€ - 566 025€
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 113 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 couverture par éléments)
Compare LUXEMBOURG with other companies in the same sector:
Yes, LUXEMBOURG generated a net profit of 118 k€ in 2025.
Where is the headquarters of LUXEMBOURG ?
The headquarters of LUXEMBOURG is located in CERISIERS (89320), in the department Yonne.
Where to find the tax return of LUXEMBOURG ?
The tax return of LUXEMBOURG 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 LUXEMBOURG operate?
LUXEMBOURG operates in the sector Travaux de couverture par éléments (NAF code 43.91B). 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