Employees: 12 (2023.0)Legal category: SA à directoireSize: PMECreation date: 1999-07-09 (26 years)Status: ActiveBusiness sector: Promotion immobilière d'autres bâtimentsLocation: LYON (69003), Rhone
LYON CONFLUENCE : revenue, balance sheet and financial ratios
LYON CONFLUENCE is a French company
founded 26 years ago,
specialized in the sector Promotion immobilière d'autres bâtiments.
Based in LYON (69003),
this company of category PME
shows in 2024 a revenue of 16.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LYON CONFLUENCE (SIREN 423793702)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
16 263 654 €
14 732 653 €
12 101 513 €
28 653 512 €
23 771 589 €
33 569 559 €
10 089 521 €
14 790 100 €
23 353 928 €
Net income
13 552 €
14 087 €
14 695 €
13 697 €
17 072 €
39 406 €
46 449 €
39 291 €
35 609 €
EBITDA
-2 891 330 €
-2 762 850 €
-1 260 166 €
-486 602 €
429 637 €
-1 786 508 €
-2 242 988 €
-76 157 €
-1 351 249 €
Net margin
0.1%
0.1%
0.1%
0.0%
0.1%
0.1%
0.5%
0.3%
0.2%
Revenue and income statement
In 2024, LYON CONFLUENCE achieves revenue of 16.3 M€. Activity remains stable over the period (CAGR: -4.4%). Vs 2023, growth of +10% (14.7 M€ -> 16.3 M€). After deducting consumption (0 €), gross margin stands at 16.3 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -2.9 M€, representing -17.8% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 14 k€, i.e. 0.1% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
16 263 654 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
16 263 654 €
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
-2 891 330 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-132 911 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
13 552 €
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
-17.8%
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 5%. 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
50.593%
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
5.295%
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
-17.008%
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
-0.521
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
13.323
12.706
506.06
26.017
21.778
30.505
32.109
50.388
50.593
Financial autonomy
5.82
5.299
2.388
2.379
2.252
2.847
4.372
4.955
5.295
Repayment capacity
-0.258
-0.315
-2.166
-0.173
-0.203
-1.836
-0.741
-0.538
-0.521
Cash flow / Revenue
-10.779%
-13.379%
-62.893%
-10.91%
-11.049%
-1.668%
-10.261%
-18.16%
-17.008%
Sector positioning
Debt ratio
50.592024
2022
2023
2024
Q1: -0.39
Med: 1.1
Q3: 136.85
Average+6 pts over 3 years
In 2024, the debt ratio of LYON CONFLUENCE (50.59) 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
5.29%2024
2022
2023
2024
Q1: -0.14%
Med: 9.3%
Q3: 49.18%
Average+7 pts over 3 years
In 2024, the financial autonomy of LYON CONFLUENCE (5.3%) 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
-0.52 years2024
2022
2023
2024
Q1: -8.35 years
Med: 0.0 years
Q3: 0.84 years
Good+5 pts over 3 years
In 2024, the repayment capacity of LYON CONFLUENCE (-0.52) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 948.02. 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
948.017
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
0.0
Liquidity indicators evolution LYON CONFLUENCE
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
362.618
291.444
246.533
168.679
141.105
137.237
387.833
651.757
948.017
Interest coverage
-0.007
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Sector positioning
Liquidity ratio
948.022024
2022
2023
2024
Q1: 124.75
Med: 280.5
Q3: 1000.73
Good+21 pts over 3 years
In 2024, the liquidity ratio of LYON CONFLUENCE (948.02) 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.
Interest coverage
0.0x2024
2022
2023
2024
Q1: -9.86x
Med: 0.0x
Q3: 5.47x
Good
In 2024, the interest coverage of LYON CONFLUENCE (0.0x) 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: 231 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 41 days. The gap of 190 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Inventory turnover is 384 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. WCR is negative (-337 days): operations structurally generate cash. Notable WCR improvement over the period (-938%), 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
-15 231 400 €
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
231 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
41 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
384 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
-337 j
WCR and payment terms evolution LYON CONFLUENCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-1 467 561 €
-33 453 431 €
-24 579 889 €
-51 424 200 €
-65 004 599 €
-68 954 390 €
-26 471 455 €
-20 402 367 €
-15 231 400 €
Inventory turnover (days)
799
929
1936
383
399
234
713
597
384
Customer payment term (days)
18
27
52
5
97
36
84
37
231
Supplier payment term (days)
172
1486
119
125
81
53
70
46
41
Positioning of LYON CONFLUENCE in its sector
Comparison with sector Promotion immobilière d'autres bâtiments
Valuation estimate
Based on 80 transactions of similar company sales
(all years),
the value of LYON CONFLUENCE is estimated at
2 742 695 €
(range 985 619€ - 6 749 214€).
The price/revenue ratio is 0.28x
(conservative valuation).
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
80 tx
985k€2742k€6749k€
2 742 695 €Range: 985 619€ - 6 749 214€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
16 263 654 €×0.28x
Estimation4 549 941 €
1 636 108€ - 11 190 311€
Net Income Multiple20%
13 552 €×2.3x
Estimation31 827 €
9 887€ - 87 568€
How is this estimate calculated?
This estimate is based on the analysis of 80 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 (Promotion immobilière d'autres bâtiments)
Compare LYON CONFLUENCE with other companies in the same sector:
The revenue of LYON CONFLUENCE in 2024 is 16.3 M€.
Is LYON CONFLUENCE profitable?
Yes, LYON CONFLUENCE generated a net profit of 14 k€ in 2024.
Where is the headquarters of LYON CONFLUENCE ?
The headquarters of LYON CONFLUENCE is located in LYON (69003), in the department Rhone.
Where to find the tax return of LYON CONFLUENCE ?
The tax return of LYON CONFLUENCE 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 LYON CONFLUENCE operate?
LYON CONFLUENCE operates in the sector Promotion immobilière d'autres bâtiments (NAF code 41.10C). 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