Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1996-04-01 (30 years)Status: ActiveBusiness sector: Services funérairesLocation: BASSE-TERRE (97100), Guadeloupe
POMPES FUNEBRES LUREL : revenue, balance sheet and financial ratios
POMPES FUNEBRES LUREL is a French company
founded 30 years ago,
specialized in the sector Services funéraires.
Based in BASSE-TERRE (97100),
this company of category PME
shows in 2021 a revenue of 672 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - POMPES FUNEBRES LUREL (SIREN 404199242)
Indicator
2021
2020
2019
2018
2017
2016
2015
Revenue
671 838 €
528 051 €
479 969 €
436 855 €
408 790 €
436 466 €
271 231 €
Net income
7 655 €
453 €
9 807 €
9 367 €
-28 783 €
-3 302 €
-23 437 €
EBITDA
127 889 €
94 875 €
119 285 €
120 933 €
24 306 €
64 674 €
32 296 €
Net margin
1.1%
0.1%
2.0%
2.1%
-7.0%
-0.8%
-8.6%
Revenue and income statement
In 2021, POMPES FUNEBRES LUREL achieves revenue of 672 k€. Over the period 2015-2021, the company shows strong growth with a CAGR (compound annual growth rate) of +16.3%. Vs 2020, growth of +27% (528 k€ -> 672 k€). After deducting consumption (981 €), gross margin stands at 671 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 128 k€, representing 19.0% of revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 8 k€, i.e. 1.1% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2021)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
671 838 €
Gross margin (2021)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
670 857 €
EBITDA (2021)
?
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
127 889 €
EBIT (2021)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
28 944 €
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
7 655 €
EBITDA margin (2021)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
19.0%
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 210%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 21%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 2.4 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 15.9% 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 (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
209.837%
Financial autonomy (2021)
?
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
21.138%
Cash flow / Revenue (2021)
?
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
15.867%
Repayment capacity (2021)
?
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
2.392
Asset age ratio (2021)
?
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
2015
2016
2017
2018
2019
2020
2021
Debt ratio
10.03
118.419
148.331
90.699
95.705
315.279
209.837
Financial autonomy
22.123
13.84
14.998
16.838
16.853
18.559
21.138
Repayment capacity
2.812
2.9
1.856
1.292
1.155
5.304
2.392
Cash flow / Revenue
1.634%
11.439%
18.32%
16.649%
16.638%
12.235%
15.867%
Sector positioning
Debt ratio
209.842021
2019
2020
2021
Q1: 4.59
Med: 22.55
Q3: 60.73
Watch
In 2021, the debt ratio of POMPES FUNEBRES LUREL (209.84) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
21.14%2021
2019
2020
2021
Q1: 26.65%
Med: 49.42%
Q3: 65.08%
Watch
In 2021, the financial autonomy of POMPES FUNEBRES LUREL (21.1%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
2.39 years2021
2019
2020
2021
Q1: 0.0 years
Med: 0.52 years
Q3: 2.3 years
Average+15 pts over 3 years
In 2021, the repayment capacity of POMPES FUNEBRES LUREL (2.39) 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 154.44. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 2.0x. Coverage is limited: any activity downturn would jeopardize interest payments.
Liquidity ratio (2021)
?
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
154.445
Interest coverage (2021)
?
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
2015
2016
2017
2018
2019
2020
2021
Liquidity ratio
75.682
89.436
77.674
65.477
78.409
186.803
154.445
Interest coverage
0.0
1.535
16.712
2.599
1.847
1.167
1.954
Sector positioning
Liquidity ratio
154.442021
2019
2020
2021
Q1: 146.58
Med: 215.53
Q3: 305.01
Average+12 pts over 3 years
In 2021, the liquidity ratio of POMPES FUNEBRES LUREL (154.44) 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
1.95x2021
2019
2020
2021
Q1: 0.0x
Med: 0.67x
Q3: 2.7x
Good+8 pts over 3 years
In 2021, the interest coverage of POMPES FUNEBRES LUREL (1.9x) 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: 58 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 85 days. Favorable situation: supplier credit is longer than customer credit by 27 days. Inventory turnover is 18 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 94 days of revenue, i.e. 175 k€ to permanently finance. Over 2015-2021, WCR increased by +2118%, requiring additional financing.
Operating WCR (2021)
?
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
174 953 €
Customer credit (2021)
?
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
58 j
Supplier credit (2021)
?
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
85 j
Inventory turnover (2021)
?
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
18 j
WCR in days of revenue (2021)
?
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
94 j
WCR and payment terms evolution POMPES FUNEBRES LUREL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
Operating WCR
7 887 €
-1 641 €
-30 500 €
-109 419 €
-152 913 €
209 589 €
174 953 €
Inventory turnover (days)
62
42
15
10
12
22
18
Customer payment term (days)
140
143
132
144
80
53
58
Supplier payment term (days)
274
213
64
49
36
66
85
Positioning of POMPES FUNEBRES LUREL in its sector
Comparison with sector Services funéraires
Valuation estimate
Based on 108 transactions of similar company sales
(all years),
the value of POMPES FUNEBRES LUREL is estimated at
234 226 €
(range 94 934€ - 510 600€).
With an EBITDA of 127 889€, the sector multiple of 2.4x is applied.
The price/revenue ratio is 0.36x
(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.
Estimated enterprise value2021
108 transactions
94k€234k€510k€
234 226 €Range: 94 934€ - 510 600€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
127 889 €×2.4x
Estimation313 275 €
134 066€ - 779 940€
Revenue Multiple30%
671 838 €×0.36x
Estimation243 089 €
87 240€ - 367 505€
Net Income Multiple20%
7 655 €×3.0x
Estimation23 314 €
8 646€ - 51 897€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 108 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 (Services funéraires)
Compare POMPES FUNEBRES LUREL with other companies in the same sector:
Frequently asked questions about POMPES FUNEBRES LUREL
What is the revenue of POMPES FUNEBRES LUREL ?
The revenue of POMPES FUNEBRES LUREL in 2021 is 672 k€.
Is POMPES FUNEBRES LUREL profitable?
Yes, POMPES FUNEBRES LUREL generated a net profit of 8 k€ in 2021.
Where is the headquarters of POMPES FUNEBRES LUREL ?
The headquarters of POMPES FUNEBRES LUREL is located in BASSE-TERRE (97100), in the department Guadeloupe.
Where to find the tax return of POMPES FUNEBRES LUREL ?
The tax return of POMPES FUNEBRES LUREL 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 POMPES FUNEBRES LUREL operate?
POMPES FUNEBRES LUREL operates in the sector Services funéraires (NAF code 96.03Z). 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