Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2018-04-16 (8 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: BELMONT-D'AZERGUES (69380), Rhone
M. BARBOSA LEAL INVEST : revenue, balance sheet and financial ratios
M. BARBOSA LEAL INVEST is a French company
founded 8 years ago,
specialized in the sector Activités des sièges sociaux.
Based in BELMONT-D'AZERGUES (69380),
this company of category PME
shows in 2025 a revenue of 38 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - M. BARBOSA LEAL INVEST (SIREN 838980472)
Indicator
2025
2024
2023
2022
2021
2020
2019
Revenue
38 333 €
56 133 €
55 000 €
55 000 €
61 957 €
58 050 €
52 000 €
Net income
13 850 €
-10 580 €
-16 503 €
-13 823 €
81 346 €
26 747 €
40 880 €
EBITDA
10 053 €
-13 238 €
-16 227 €
-13 064 €
-3 083 €
-884 €
-5 945 €
Net margin
36.1%
-18.8%
-30.0%
-25.1%
131.3%
46.1%
78.6%
Revenue and income statement
In 2025, M. BARBOSA LEAL INVEST achieves revenue of 38 k€. Activity remains stable over the period (CAGR: -5.0%). Significant drop of -32% vs 2024. After deducting consumption (0 €), gross margin stands at 38 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 10 k€, representing 26.2% of revenue. Positive scissor effect: EBITDA margin improves by +49.8 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 14 k€, i.e. 36.1% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
38 333 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
38 333 €
EBITDA (2025)
?
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
10 053 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
10 050 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
13 850 €
EBITDA margin (2025)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
26.2%
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 16%. 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 81%. 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 1.9 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 36.1% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
16.134%
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
81.066%
Cash flow / Revenue (2025)
?
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
36.131%
Repayment capacity (2025)
?
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
1.936
Solvency indicators evolution M. BARBOSA LEAL INVEST
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2021
2022
2023
2024
2025
Debt ratio
129.215
97.788
4.664
5.189
5.638
0.222
16.134
Financial autonomy
42.433
47.692
89.171
85.721
91.03
93.206
81.066
Repayment capacity
3.611
5.134
0.329
-0.848
-0.7
-0.039
1.936
Cash flow / Revenue
80.379%
47.351%
51.82%
-23.751%
-28.909%
-18.848%
36.131%
Sector positioning
Debt ratio
16.132025
2023
2024
2025
Q1: 0.09
Med: 12.76
Q3: 79.1
Average+19 pts over 3 years
In 2025, the debt ratio of M. BARBOSA LEAL INVEST (16.13) 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
81.07%2025
2023
2024
2025
Q1: 14.0%
Med: 56.52%
Q3: 88.88%
Good-6 pts over 3 years
In 2025, the financial autonomy of M. BARBOSA LEAL INVEST (81.1%) 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
1.94 years2025
2023
2024
2025
Q1: 0.0 years
Med: 0.28 years
Q3: 3.39 years
Average+38 pts over 3 years
In 2025, the repayment capacity of M. BARBOSA LEAL INVEST (1.94) 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.
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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 128 days. Excellent situation: suppliers finance 128 days of the operating cycle (retail model). WCR is negative (-126 days): operations structurally generate cash. Notable WCR improvement over the period (-247%), freeing up cash.
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
-13 386 €
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
128 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 in days of revenue (2025)
?
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
-126 j
WCR and payment terms evolution M. BARBOSA LEAL INVEST
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2021
2022
2023
2024
2025
Operating WCR
9 092 €
-202 €
-7 556 €
-25 704 €
-10 197 €
-12 299 €
-13 386 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
85
65
45
0
0
0
0
Supplier payment term (days)
147
313
96
265
252
220
128
Positioning of M. BARBOSA LEAL INVEST in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 54 transactions of similar company sales
in 2025,
the value of M. BARBOSA LEAL INVEST is estimated at
20 290 €
(range 8 300€ - 36 701€).
With an EBITDA of 10 053€, the sector multiple of 1.1x is applied.
The price/revenue ratio is 0.63x
(in line with sector norms).
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 value2025
54 tx
8k€20k€36k€
20 290 €Range: 8 300€ - 36 701€
NAF 5 année 2025
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
10 053 €×1.1x
Estimation10 757 €
5 950€ - 25 470€
Revenue Multiple30%
38 333 €×0.63x
Estimation24 181 €
10 058€ - 27 333€
Net Income Multiple20%
13 850 €×2.8x
Estimation38 290 €
11 539€ - 78 833€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 54 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 (Activités des sièges sociaux)
Compare M. BARBOSA LEAL INVEST with other companies in the same sector:
Frequently asked questions about M. BARBOSA LEAL INVEST
What is the revenue of M. BARBOSA LEAL INVEST ?
The revenue of M. BARBOSA LEAL INVEST in 2025 is 38 k€.
Is M. BARBOSA LEAL INVEST profitable?
Yes, M. BARBOSA LEAL INVEST generated a net profit of 14 k€ in 2025.
Where is the headquarters of M. BARBOSA LEAL INVEST ?
The headquarters of M. BARBOSA LEAL INVEST is located in BELMONT-D'AZERGUES (69380), in the department Rhone.
Where to find the tax return of M. BARBOSA LEAL INVEST ?
The tax return of M. BARBOSA LEAL INVEST 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 M. BARBOSA LEAL INVEST operate?
M. BARBOSA LEAL INVEST operates in the sector Activités des sièges sociaux (NAF code 70.10Z). 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