Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1990-12-01 (35 years)Status: ActiveBusiness sector: Transports routiers de fret interurbainsLocation: DUISANS (62161), Pas-de-Calais
SARL LANTOINE : revenue, balance sheet and financial ratios
SARL LANTOINE is a French company
founded 35 years ago,
specialized in the sector Transports routiers de fret interurbains.
Based in DUISANS (62161),
this company of category PME
shows in 2021 a revenue of 931 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SARL LANTOINE (SIREN 380321760)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
930 523 €
766 343 €
749 417 €
858 774 €
822 547 €
879 466 €
Net income
12 722 €
0 €
7 611 €
9 567 €
7 947 €
8 728 €
8 257 €
13 900 €
EBITDA
N/C
N/C
-696 €
47 409 €
19 936 €
-7 343 €
13 586 €
55 266 €
Net margin
N/C
N/C
0.8%
1.2%
1.1%
1.0%
1.0%
1.6%
Revenue and income statement
In 2023, SARL LANTOINE generates positive net income of 13 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2023: 14 k€ -> 13 k€.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
12 722 €
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 51%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 15%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
51.143%
Financial autonomy (2023)
?
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
14.97%
Asset age ratio (2023)
?
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
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
514.072
558.118
191.719
169.575
272.183
123.354
222.783
51.143
Financial autonomy
7.54
6.214
7.563
8.345
9.842
13.03
6.85
14.97
Repayment capacity
1.771
2.948
0.963
1.642
5.141
-41.089
None
None
Cash flow / Revenue
7.353%
3.826%
3.961%
2.246%
1.787%
-0.108%
None%
None%
Sector positioning
Debt ratio
51.142023
2021
2022
2023
Q1: 4.55
Med: 33.71
Q3: 97.62
Average-18 pts over 3 years
In 2023, the debt ratio of SARL LANTOINE (51.14) 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
14.97%2023
2021
2022
2023
Q1: 17.6%
Med: 34.08%
Q3: 51.24%
Average
In 2023, the financial autonomy of SARL LANTOINE (15.0%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
-41.09 years2021
2021
Q1: 0.0 years
Med: 0.13 years
Q3: 2.23 years
Excellent
In 2021, the repayment capacity of SARL LANTOINE (-41.09) 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 118.84. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
118.84
Liquidity indicators evolution SARL LANTOINE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
128.976
131.937
109.777
117.675
151.932
134.622
120.056
118.84
Interest coverage
3.726
10.739
-12.747
3.627
0.877
-73.707
None
None
Sector positioning
Liquidity ratio
118.842023
2021
2022
2023
Q1: 126.62
Med: 173.62
Q3: 248.44
Watch
In 2023, the liquidity ratio of SARL LANTOINE (118.84) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
-73.71x2021
2021
Q1: 0.0x
Med: 0.08x
Q3: 2.03x
Watch
In 2021, the interest coverage of SARL LANTOINE (-73.7x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments.
Operating WCR (2023)
?
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
0 €
Customer credit (2023)
?
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 (2023)
?
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
0 j
Inventory turnover (2023)
?
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 and payment terms evolution SARL LANTOINE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
21 195 €
24 208 €
19 760 €
39 075 €
25 971 €
51 207 €
0 €
0 €
Inventory turnover (days)
2
2
4
4
3
2
0
0
Customer payment term (days)
35
35
33
36
38
41
0
0
Supplier payment term (days)
51
56
64
66
69
59
0
0
Positioning of SARL LANTOINE in its sector
Comparison with sector Transports routiers de fret interurbains
Valuation estimate
Based on 53 transactions of similar company sales
in 2023,
the value of SARL LANTOINE is estimated at
21 288 €
(range 9 507€ - 96 755€).
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 value2023
53 tx
9k€21k€96k€
21 288 €Range: 9 507€ - 96 755€
NAF 5 année 2023
Valuation method used
Net Income Multiple
12 722 €
×
1.7x
=21 289 €
Range: 9 508€ - 96 756€
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 53 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 (Transports routiers de fret interurbains)
Compare SARL LANTOINE with other companies in the same sector:
Yes, SARL LANTOINE generated a net profit of 13 k€ in 2023.
Where is the headquarters of SARL LANTOINE ?
The headquarters of SARL LANTOINE is located in DUISANS (62161), in the department Pas-de-Calais.
Where to find the tax return of SARL LANTOINE ?
The tax return of SARL LANTOINE 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 SARL LANTOINE operate?
SARL LANTOINE operates in the sector Transports routiers de fret interurbains (NAF code 49.41A). 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