Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2003-10-10 (22 years)Status: ActiveBusiness sector: Travaux de peinture et vitrerieLocation: NOISIEL (77186), Seine-et-Marne
NOGENT LINO PEINTURES : revenue, balance sheet and financial ratios
NOGENT LINO PEINTURES is a French company
founded 22 years ago,
specialized in the sector Travaux de peinture et vitrerie.
Based in NOISIEL (77186),
this company of category PME
shows in 2024 a revenue of 4.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - NOGENT LINO PEINTURES (SIREN 450694815)
Indicator
2024
2022
2021
2020
2019
2018
2017
Revenue
4 144 368 €
3 792 995 €
4 292 696 €
5 305 684 €
4 377 987 €
4 231 390 €
3 588 410 €
Net income
-66 439 €
-124 712 €
165 813 €
297 763 €
167 935 €
262 369 €
113 399 €
EBITDA
-189 663 €
-133 700 €
193 600 €
406 333 €
214 299 €
320 838 €
56 584 €
Net margin
-1.6%
-3.3%
3.9%
5.6%
3.8%
6.2%
3.2%
Revenue and income statement
In 2024, NOGENT LINO PEINTURES achieves revenue of 4.1 M€. Revenue is growing positively over 7 years (CAGR: +2.1%). Vs 2022: +9%. After deducting consumption (2.9 M€), gross margin stands at 1.2 M€, i.e. a rate of 29%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -190 k€, representing -4.6% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -66 k€ (-1.6% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
4 144 368 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 195 598 €
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
-189 663 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-188 410 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-66 439 €
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
-4.6%
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 62%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
6.437%
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
61.545%
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
-4.705%
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
-0.279
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
2017
2018
2019
2020
2021
2022
2024
Debt ratio
0.008
0.006
0.005
0.004
0.004
0.16
6.437
Financial autonomy
51.889
56.706
56.826
62.295
62.778
62.718
61.545
Repayment capacity
0.001
0.0
0.0
0.0
0.0
-0.011
-0.279
Cash flow / Revenue
1.535%
5.547%
3.514%
5.357%
2.977%
-3.612%
-4.705%
Sector positioning
Debt ratio
6.442024
2021
2022
2024
Q1: 0.09
Med: 10.84
Q3: 41.67
Good+15 pts over 3 years
In 2024, the debt ratio of NOGENT LINO PEINTURES (6.44) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
61.55%2024
2021
2022
2024
Q1: 4.76%
Med: 31.21%
Q3: 55.38%
Excellent
In 2024, the financial autonomy of NOGENT LINO PEINTURES (61.5%) 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
-0.28 years2024
2021
2022
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.77 years
Excellent
In 2024, the repayment capacity of NOGENT LINO PEINTURES (-0.28) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 261.83. 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
261.826
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2024
Liquidity ratio
199.852
221.539
223.105
251.591
254.373
248.313
261.826
Interest coverage
0.756
0.465
0.76
0.61
0.0
0.0
-0.914
Sector positioning
Liquidity ratio
261.832024
2021
2022
2024
Q1: 141.8
Med: 207.68
Q3: 324.48
Good
In 2024, the liquidity ratio of NOGENT LINO PEINTURES (261.83) 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
-0.91x2024
2021
2022
2024
Q1: 0.0x
Med: 0.0x
Q3: 1.55x
Average
In 2024, the interest coverage of NOGENT LINO PEINTURES (-0.9x) 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. Average customer payment term: 60 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 37 days. The company must finance 23 days of gap between collections and payments. Inventory turnover is 6 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 72 days of revenue, i.e. 824 k€ to permanently finance. Over 2017-2024, WCR increased by +24%, requiring additional financing.
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
824 356 €
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
60 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
37 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
6 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
72 j
WCR and payment terms evolution NOGENT LINO PEINTURES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2024
Operating WCR
666 332 €
897 012 €
850 293 €
568 133 €
993 373 €
798 577 €
824 356 €
Inventory turnover (days)
6
5
5
4
5
6
6
Customer payment term (days)
57
75
62
47
80
61
60
Supplier payment term (days)
56
46
54
30
45
41
37
Positioning of NOGENT LINO PEINTURES in its sector
Comparison with sector Travaux de peinture et vitrerie
Valuation estimate
Based on 88 transactions of similar company sales
(all years),
the value of NOGENT LINO PEINTURES is estimated at
752 872 €
(range 346 415€ - 1 330 390€).
The price/revenue ratio is 0.18x
(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
88 tx
346k€752k€1330k€
752 872 €Range: 346 415€ - 1 330 390€
NAF 5 all-time
Valuation method used
Revenue Multiple
4 144 368 €
×
0.18x
=752 872 €
Range: 346 415€ - 1 330 390€
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 88 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 peinture et vitrerie)
Compare NOGENT LINO PEINTURES with other companies in the same sector:
Frequently asked questions about NOGENT LINO PEINTURES
What is the revenue of NOGENT LINO PEINTURES ?
The revenue of NOGENT LINO PEINTURES in 2024 is 4.1 M€.
Is NOGENT LINO PEINTURES profitable?
NOGENT LINO PEINTURES recorded a net loss in 2024.
Where is the headquarters of NOGENT LINO PEINTURES ?
The headquarters of NOGENT LINO PEINTURES is located in NOISIEL (77186), in the department Seine-et-Marne.
Where to find the tax return of NOGENT LINO PEINTURES ?
The tax return of NOGENT LINO PEINTURES 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 NOGENT LINO PEINTURES operate?
NOGENT LINO PEINTURES operates in the sector Travaux de peinture et vitrerie (NAF code 43.34Z). 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