Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2000-04-01 (26 years)Status: ActiveBusiness sector: Travaux de menuiserie bois et PVCLocation: AVORD (18520), Cher
SAS LAGRANGE THIERRY : revenue, balance sheet and financial ratios
SAS LAGRANGE THIERRY is a French company
founded 26 years ago,
specialized in the sector Travaux de menuiserie bois et PVC.
Based in AVORD (18520),
this company of category PME
shows in 2023 a revenue of 1.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SAS LAGRANGE THIERRY (SIREN 432080018)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
1 078 290 €
1 288 350 €
1 095 556 €
770 727 €
798 937 €
942 050 €
1 015 575 €
793 857 €
Net income
100 359 €
96 371 €
106 290 €
80 379 €
13 811 €
25 879 €
54 472 €
51 635 €
10 829 €
EBITDA
N/C
125 096 €
156 509 €
149 714 €
43 359 €
55 741 €
90 210 €
89 416 €
34 996 €
Net margin
N/C
8.9%
8.3%
7.3%
1.8%
3.2%
5.8%
5.1%
1.4%
Revenue and income statement
In 2024, SAS LAGRANGE THIERRY generates positive net income of 100 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 11 k€ -> 100 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
100 359 €
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 0%. 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 67%. 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
0.0%
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
66.729%
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 SAS LAGRANGE THIERRY
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
15.057
9.626
13.291
20.067
12.867
5.761
2.998
0.0
0.0
Financial autonomy
68.092
66.228
72.124
63.37
62.701
60.095
54.021
63.944
66.729
Repayment capacity
2.146
0.579
0.711
1.343
1.146
0.167
0.079
0.0
None
Cash flow / Revenue
3.705%
7.543%
8.245%
6.38%
4.732%
10.904%
9.201%
8.822%
None%
Sector positioning
Debt ratio
0.02024
2022
2023
2024
Q1: 4.28
Med: 20.74
Q3: 53.77
Excellent
In 2024, the debt ratio of SAS LAGRANGE THIERRY (0.00) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
66.73%2024
2022
2023
2024
Q1: 20.05%
Med: 40.86%
Q3: 57.83%
Excellent
In 2024, the financial autonomy of SAS LAGRANGE THIERRY (66.7%) 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
0.0 years2023
2022
2023
Q1: 0.0 years
Med: 0.4 years
Q3: 1.64 years
Excellent
In 2023, the repayment capacity of SAS LAGRANGE THIERRY (0.00) 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 270.03. 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
270.034
Liquidity indicators evolution SAS LAGRANGE THIERRY
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
396.019
327.183
457.468
330.163
273.912
240.928
256.006
245.054
270.034
Interest coverage
3.7
1.505
0.983
1.701
1.686
0.192
0.035
0.0
None
Sector positioning
Liquidity ratio
270.032024
2022
2023
2024
Q1: 151.53
Med: 214.69
Q3: 315.59
Good
In 2024, the liquidity ratio of SAS LAGRANGE THIERRY (270.03) 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
0.0x2023
2022
2023
Q1: 0.0x
Med: 0.49x
Q3: 2.62x
Average
In 2023, the interest coverage of SAS LAGRANGE THIERRY (0.0x) 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.
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
0 €
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
0 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
0 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 and payment terms evolution SAS LAGRANGE THIERRY
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
243 738 €
198 301 €
143 926 €
209 178 €
181 452 €
180 526 €
127 869 €
110 784 €
0 €
Inventory turnover (days)
68
24
23
48
41
41
38
29
0
Customer payment term (days)
39
62
40
50
57
43
27
18
0
Supplier payment term (days)
44
73
27
46
74
54
58
49
0
Positioning of SAS LAGRANGE THIERRY in its sector
Comparison with sector Travaux de menuiserie bois et PVC
Valuation estimate
Based on 51 transactions of similar company sales
in 2024,
the value of SAS LAGRANGE THIERRY is estimated at
340 893 €
(range 134 820€ - 777 293€).
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
51 tx
134k€340k€777k€
340 893 €Range: 134 820€ - 777 293€
NAF 5 année 2024
Valuation method used
Net Income Multiple
100 359 €
×
3.4x
=340 893 €
Range: 134 821€ - 777 294€
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 51 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 menuiserie bois et PVC)
Compare SAS LAGRANGE THIERRY with other companies in the same sector:
Frequently asked questions about SAS LAGRANGE THIERRY
What is the revenue of SAS LAGRANGE THIERRY ?
The revenue of SAS LAGRANGE THIERRY in 2023 is 1.1 M€.
Is SAS LAGRANGE THIERRY profitable?
Yes, SAS LAGRANGE THIERRY generated a net profit of 100 k€ in 2024.
Where is the headquarters of SAS LAGRANGE THIERRY ?
The headquarters of SAS LAGRANGE THIERRY is located in AVORD (18520), in the department Cher.
Where to find the tax return of SAS LAGRANGE THIERRY ?
The tax return of SAS LAGRANGE THIERRY 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 SAS LAGRANGE THIERRY operate?
SAS LAGRANGE THIERRY operates in the sector Travaux de menuiserie bois et PVC (NAF code 43.32A). 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