Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1999-10-01 (26 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: SOULEUVRE EN BOCAGE (14350), Calvados
SA GROUPE LEMARCHAND : revenue, balance sheet and financial ratios
SA GROUPE LEMARCHAND is a French company
founded 26 years ago,
specialized in the sector Activités des sociétés holding.
Based in SOULEUVRE EN BOCAGE (14350),
this company of category PME
shows in 2024 a revenue of 2.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SA GROUPE LEMARCHAND (SIREN 424690527)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
2 504 401 €
2 565 813 €
2 618 482 €
2 609 488 €
2 267 684 €
2 002 689 €
1 955 895 €
2 273 061 €
Net income
502 168 €
347 112 €
717 861 €
86 167 €
14 305 €
879 €
-67 787 €
-97 877 €
EBITDA
167 723 €
170 798 €
173 563 €
132 879 €
64 861 €
65 825 €
84 856 €
23 041 €
Net margin
20.1%
13.5%
27.4%
3.3%
0.6%
0.0%
-3.5%
-4.3%
Revenue and income statement
In 2024, SA GROUPE LEMARCHAND achieves revenue of 2.5 M€. Revenue is growing positively over 8 years (CAGR: +1.4%). Slight decline of -2% vs 2023. After deducting consumption (0 €), gross margin stands at 2.5 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 168 k€, representing 6.7% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 502 k€, i.e. 20.1% 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
2 504 401 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 504 401 €
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
167 723 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
166 146 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
502 168 €
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
6.7%
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 1%. 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 75%. 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 0.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 20.2% 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 (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
0.936%
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
74.604%
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
20.178%
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
0.043
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution SA GROUPE LEMARCHAND
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
37.374
134.652
59.997
2.574
1.748
39.146
0.766
0.936
Financial autonomy
61.248
36.261
50.36
70.727
75.231
63.42
64.654
74.604
Repayment capacity
13.485
269.246
-78.325
-0.84
0.924
2.69
0.068
0.043
Cash flow / Revenue
3.306%
0.674%
-1.01%
-3.585%
1.986%
16.714%
13.477%
20.178%
Sector positioning
Debt ratio
0.942024
2022
2023
2024
Q1: 0.01
Med: 8.77
Q3: 62.6
Good-32 pts over 3 years
In 2024, the debt ratio of SA GROUPE LEMARCHAND (0.94) 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
74.6%2024
2022
2023
2024
Q1: 15.71%
Med: 62.26%
Q3: 91.3%
Good+9 pts over 3 years
In 2024, the financial autonomy of SA GROUPE LEMARCHAND (74.6%) 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
0.04 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.09 years
Q3: 3.07 years
Good-34 pts over 3 years
In 2024, the repayment capacity of SA GROUPE LEMARCHAND (0.04) 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 137.29. 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 0.0x. Danger: operating income does not cover interest charges, unsustainable situation.
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
137.293
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
0.028
Liquidity indicators evolution SA GROUPE LEMARCHAND
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
345.257
487.239
319.478
170.34
188.576
482.938
164.891
137.293
Interest coverage
6.58
16.163
48.984
18.241
0.024
0.28
0.14
0.028
Sector positioning
Liquidity ratio
137.292024
2022
2023
2024
Q1: 138.65
Med: 681.09
Q3: 3914.52
Average-24 pts over 3 years
In 2024, the liquidity ratio of SA GROUPE LEMARCHAND (137.29) 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
0.03x2024
2022
2023
2024
Q1: -74.77x
Med: 0.0x
Q3: 0.0x
Excellent
In 2024, the interest coverage of SA GROUPE LEMARCHAND (0.0x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 13 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 66 days. Excellent situation: suppliers finance 53 days of the operating cycle (retail model). Overall, WCR represents 12 days of revenue, i.e. 84 k€ to permanently finance. Notable WCR improvement over the period (-95%), 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
84 048 €
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
13 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
66 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
0 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
12 j
WCR and payment terms evolution SA GROUPE LEMARCHAND
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
1 776 511 €
4 113 677 €
2 295 883 €
574 745 €
378 167 €
2 207 878 €
664 674 €
84 048 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
265
390
385
56
85
35
57
13
Supplier payment term (days)
64
42
39
37
49
58
58
66
Positioning of SA GROUPE LEMARCHAND in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 54 transactions of similar company sales
in 2024,
the value of SA GROUPE LEMARCHAND is estimated at
994 527 €
(range 437 367€ - 1 974 829€).
With an EBITDA of 167 723€, the sector multiple of 4.8x is applied.
The price/revenue ratio is 0.59x
(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 value2024
54 tx
437k€994k€1974k€
994 527 €Range: 437 367€ - 1 974 829€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
167 723 €×4.8x
Estimation811 083 €
137 296€ - 1 397 733€
Revenue Multiple30%
2 504 401 €×0.59x
Estimation1 474 520 €
917 338€ - 1 752 927€
Net Income Multiple20%
502 168 €×1.5x
Estimation733 146 €
467 588€ - 3 750 422€
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 sociétés holding)
Compare SA GROUPE LEMARCHAND with other companies in the same sector:
Frequently asked questions about SA GROUPE LEMARCHAND
What is the revenue of SA GROUPE LEMARCHAND ?
The revenue of SA GROUPE LEMARCHAND in 2024 is 2.5 M€.
Is SA GROUPE LEMARCHAND profitable?
Yes, SA GROUPE LEMARCHAND generated a net profit of 502 k€ in 2024.
Where is the headquarters of SA GROUPE LEMARCHAND ?
The headquarters of SA GROUPE LEMARCHAND is located in SOULEUVRE EN BOCAGE (14350), in the department Calvados.
Where to find the tax return of SA GROUPE LEMARCHAND ?
The tax return of SA GROUPE LEMARCHAND 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 SA GROUPE LEMARCHAND operate?
SA GROUPE LEMARCHAND operates in the sector Activités des sociétés holding (NAF code 64.20Z). 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