Employees: NN (None)Legal category: 5202Size: GECreation date: 2017-01-03 (9 years)Status: ActiveBusiness sector: Supports juridiques de programmesLocation: LYON (69003), Rhone
LYON - LES MOTEURS : revenue, balance sheet and financial ratios
LYON - LES MOTEURS is a French company
founded 9 years ago,
specialized in the sector Supports juridiques de programmes.
Based in LYON (69003),
this company of category GE
shows in 2024 a revenue of -28 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LYON - LES MOTEURS (SIREN 824866388)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
-28 486 €
30 603 661 €
85 584 908 €
6 204 978 €
152 500 €
N/C
N/C
N/C
Net income
1 465 499 €
1 622 791 €
8 452 779 €
361 703 €
-240 746 €
-1 962 746 €
0 €
0 €
EBITDA
1 364 528 €
2 436 852 €
8 845 898 €
409 078 €
-44 137 €
-1 776 647 €
1 €
N/C
Net margin
-5144.6%
5.3%
9.9%
5.8%
-157.9%
N/C
N/C
N/C
Revenue and income statement
In 2024, LYON - LES MOTEURS generates positive net income of 1.5 M€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
-28 486 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
-28 486 €
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
1 364 528 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
1 414 089 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 465 499 €
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
-4790.2%
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 6%. 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 47%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.1 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability.
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
5.692%
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
46.93%
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
-5144.629%
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
0.057
Solvency indicators evolution LYON - LES MOTEURS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
11103.133
25808.3
-1383.912
-4683.946
2987.644
99.379
1000.858
5.692
Financial autonomy
0.785
0.314
-1.919
-0.156
0.26
14.514
6.368
46.93
Repayment capacity
None
None
-13.278
-46.256
30.124
0.994
10.027
0.057
Cash flow / Revenue
None%
None%
None%
-157.866%
5.829%
9.876%
5.303%
-5144.629%
Sector positioning
Debt ratio
5.692024
2022
2023
2024
Q1: -81.1
Med: 0.0
Q3: 70.45
Average-23 pts over 3 years
In 2024, the debt ratio of LYON - LES MOTEURS (5.69) 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
46.93%2024
2022
2023
2024
Q1: -3.67%
Med: 2.66%
Q3: 36.27%
Excellent+19 pts over 3 years
In 2024, the financial autonomy of LYON - LES MOTEURS (46.9%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
0.06 years2024
2022
2023
2024
Q1: -4.86 years
Med: 0.0 years
Q3: 0.42 years
Average-22 pts over 3 years
In 2024, the repayment capacity of LYON - LES MOTEURS (0.06) 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 198.42. 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
198.417
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
-3.394
Liquidity indicators evolution LYON - LES MOTEURS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
830.322
526.071
541.599
688.116
1026.393
526.419
334.48
198.417
Interest coverage
None
0.0
-10.477
-455.278
12.327
6.228
35.934
-3.394
Sector positioning
Liquidity ratio
198.422024
2022
2023
2024
Q1: 116.12
Med: 259.63
Q3: 922.99
Average-20 pts over 3 years
In 2024, the liquidity ratio of LYON - LES MOTEURS (198.42) 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
-3.39x2024
2022
2023
2024
Q1: -3.47x
Med: 0.0x
Q3: 0.32x
Average-49 pts over 3 years
In 2024, the interest coverage of LYON - LES MOTEURS (-3.4x) 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. WCR is negative (-39337 days): operations structurally generate 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
3 112 614 €
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
-151 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
-337 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
-144 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
-39337 j
WCR and payment terms evolution LYON - LES MOTEURS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
0 €
0 €
20 406 171 €
17 813 685 €
24 991 649 €
24 738 469 €
3 112 614 €
Inventory turnover (days)
0
0
0
138899
4522
85
0
-144
Customer payment term (days)
0
0
0
149685
1928
43
12
-151
Supplier payment term (days)
43
97
99
124
87
130
263
-337
Positioning of LYON - LES MOTEURS in its sector
Comparison with sector Supports juridiques de programmes
Valuation estimate
Based on 80 transactions of similar company sales
(all years),
the value of LYON - LES MOTEURS is estimated at
1 961 296 €
(range 709 309€ - 5 679 952€).
With an EBITDA of 1 364 528€, the sector multiple of 1.0x is applied.
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
709k€1961k€5679k€
1 961 296 €Range: 709 309€ - 5 679 952€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 364 528 €×1.0x
Estimation1 369 122 €
565 377€ - 4 164 108€
Net Income Multiple20%
1 465 499 €×2.3x
Estimation3 441 732 €
1 069 140€ - 9 469 564€
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 (Supports juridiques de programmes)
Compare LYON - LES MOTEURS with other companies in the same sector:
Frequently asked questions about LYON - LES MOTEURS
What is the revenue of LYON - LES MOTEURS ?
The revenue of LYON - LES MOTEURS in 2024 is -28 k€.
Is LYON - LES MOTEURS profitable?
Yes, LYON - LES MOTEURS generated a net profit of 1.5 M€ in 2024.
Where is the headquarters of LYON - LES MOTEURS ?
The headquarters of LYON - LES MOTEURS is located in LYON (69003), in the department Rhone.
Where to find the tax return of LYON - LES MOTEURS ?
The tax return of LYON - LES MOTEURS 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 - LES MOTEURS operate?
LYON - LES MOTEURS operates in the sector Supports juridiques de programmes (NAF code 41.10D). 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