LYNEL'DO : revenue, balance sheet and financial ratios
LYNEL'DO is a French company
founded 40 years ago,
specialized in the sector Supermarchés.
Based in DONGES (44480),
this company of category PME
shows in 2014 a revenue of 6.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2023, LYNEL'DO generates positive net income of 404 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2012-2023: 107 k€ -> 404 k€.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
403 632 €
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 125%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 33%. The balance between equity and debt is satisfactory.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
125.423%
Financial autonomy (2023)
?
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
32.725%
Asset age ratio (2023)
?
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
2012
2013
2014
2017
2018
2019
2022
2023
Debt ratio
83.034
97.437
83.621
161.636
137.403
282.09
158.176
125.423
Financial autonomy
37.556
35.684
37.635
28.168
32.366
21.657
30.665
32.725
Repayment capacity
1.899
2.089
1.689
None
None
None
None
None
Cash flow / Revenue
2.806%
3.145%
3.526%
None%
None%
None%
None%
None%
Sector positioning
Debt ratio
125.422023
2019
2022
2023
Q1: 1.68
Med: 39.2
Q3: 112.83
Average
In 2023, the debt ratio of LYNEL'DO (125.42) 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
32.73%2023
2019
2022
2023
Q1: 14.25%
Med: 30.96%
Q3: 46.43%
Good+9 pts over 3 years
In 2023, the financial autonomy of LYNEL'DO (32.7%) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 189.33. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
189.331
Liquidity indicators evolution LYNEL'DO
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2012
2013
2014
2017
2018
2019
2022
2023
Liquidity ratio
192.359
206.956
208.253
209.439
231.718
279.298
267.956
189.331
Interest coverage
4.48
4.01
3.467
None
None
None
None
None
Sector positioning
Liquidity ratio
189.332023
2019
2022
2023
Q1: 109.19
Med: 142.79
Q3: 196.22
Good
In 2023, the liquidity ratio of LYNEL'DO (189.33) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. 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.
Operating WCR (2023)
?
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 (2023)
?
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 (2023)
?
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 (2023)
?
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 LYNEL'DO
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2012
2013
2014
2017
2018
2019
2022
2023
Operating WCR
271 340 €
394 630 €
294 726 €
0 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
19
23
20
0
0
0
0
0
Customer payment term (days)
3
1
1
0
0
0
0
0
Supplier payment term (days)
12
15
14
0
0
0
0
0
Positioning of LYNEL'DO in its sector
Comparison with sector Supermarchés
Valuation estimate
Based on 357 transactions of similar company sales
in 2023,
the value of LYNEL'DO is estimated at
3 085 885 €
(range 1 057 533€ - 5 789 336€).
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 value2023
357 transactions
1057k€3085k€5789k€
3 085 885 €Range: 1 057 533€ - 5 789 336€
NAF 5 année 2023
Valuation method used
Net Income Multiple
403 632 €
×
7.6x
=3 085 886 €
Range: 1 057 534€ - 5 789 337€
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 357 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 (Supermarchés)
Compare LYNEL'DO with other companies in the same sector:
Yes, LYNEL'DO generated a net profit of 404 k€ in 2023.
Where is the headquarters of LYNEL'DO ?
The headquarters of LYNEL'DO is located in DONGES (44480), in the department Loire-Atlantique.
Where to find the tax return of LYNEL'DO ?
The tax return of LYNEL'DO 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 LYNEL'DO operate?
LYNEL'DO operates in the sector Supermarchés (NAF code 47.11D). 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