Employees: NN (None)Legal category: 5202Size: GECreation date: 2019-07-23 (6 years)Status: ActiveBusiness sector: Supports juridiques de programmesLocation: BOULOGNE-BILLANCOURT (92100), Hauts-de-Seine
SNC CLAMART LOT K : revenue, balance sheet and financial ratios
SNC CLAMART LOT K is a French company
founded 6 years ago,
specialized in the sector Supports juridiques de programmes.
Based in BOULOGNE-BILLANCOURT (92100),
this company of category GE
shows in 2024 a revenue of 1.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SNC CLAMART LOT K (SIREN 852901438)
Indicator
2024
2023
2022
2021
2020
2019
Revenue
1 381 934 €
1 590 727 €
7 593 654 €
13 323 127 €
N/C
N/C
Net income
42 352 €
-550 820 €
-176 269 €
265 484 €
-153 040 €
-70 846 €
EBITDA
514 989 €
-1 076 270 €
205 647 €
926 474 €
-100 557 €
-114 657 €
Net margin
3.1%
-34.6%
-2.3%
2.0%
N/C
N/C
Revenue and income statement
In 2024, SNC CLAMART LOT K achieves revenue of 1.4 M€. Revenue is declining over the period 2021-2024 (CAGR: -53.0%). Significant drop of -13% vs 2023. After deducting consumption (61 k€), gross margin stands at 1.3 M€, i.e. a rate of 96%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 515 k€, representing 37.3% of revenue. Positive scissor effect: EBITDA margin improves by +104.9 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 42 k€, i.e. 3.1% 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
1 381 934 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 320 534 €
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
514 989 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
514 899 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
42 352 €
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
37.3%
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 23601%. 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 0%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 241.6 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 3.1% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
23601.315%
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
0.407%
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
3.065%
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
241.586
Solvency indicators evolution SNC CLAMART LOT K
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2021
2022
2023
2024
Debt ratio
-15023.142
-8260.377
5076.071
-5862.357
-1967.593
23601.315
Financial autonomy
-0.661
-0.876
1.247
-1.298
-4.829
0.407
Repayment capacity
-148.111
-82.064
50.952
80.404
-12.655
241.586
Cash flow / Revenue
None%
None%
1.993%
1.683%
-53.741%
3.065%
Sector positioning
Debt ratio
23601.312024
2022
2023
2024
Q1: -81.1
Med: 0.0
Q3: 70.45
Watch+51 pts over 3 years
In 2024, the debt ratio of SNC CLAMART LOT K (23601.31) 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
0.41%2024
2022
2023
2024
Q1: -3.67%
Med: 2.66%
Q3: 36.27%
Average+16 pts over 3 years
In 2024, the financial autonomy of SNC CLAMART LOT K (0.4%) 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
241.59 years2024
2022
2023
2024
Q1: -4.86 years
Med: 0.0 years
Q3: 0.42 years
Average
In 2024, the repayment capacity of SNC CLAMART LOT K (241.59) 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 2917.81. 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 86.3x. Operating income very largely covers interest expenses: high safety margin.
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
2917.807
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
86.265
Liquidity indicators evolution SNC CLAMART LOT K
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2019
2020
2021
2022
2023
2024
Liquidity ratio
7750.261
349.963
462.784
396.537
1019.393
2917.807
Interest coverage
-2.982
-152.831
19.349
94.481
-40.691
86.265
Sector positioning
Liquidity ratio
2917.812024
2022
2023
2024
Q1: 116.12
Med: 259.63
Q3: 922.99
Excellent+21 pts over 3 years
In 2024, the liquidity ratio of SNC CLAMART LOT K (2917.81) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
86.27x2024
2022
2023
2024
Q1: -3.47x
Med: 0.0x
Q3: 0.32x
Excellent
In 2024, the interest coverage of SNC CLAMART LOT K (86.3x) 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 916 days. Excellent situation: suppliers finance 916 days of the operating cycle (retail model). Inventory turnover is 2455 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 2771 days of revenue, i.e. 10.6 M€ to permanently finance.
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
10 638 073 €
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
916 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
2455 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
2771 j
WCR and payment terms evolution SNC CLAMART LOT K
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
0 €
17 691 381 €
13 368 324 €
11 325 801 €
10 638 073 €
Inventory turnover (days)
0
0
381
585
2291
2455
Customer payment term (days)
0
0
136
29
91
0
Supplier payment term (days)
65
111
109
178
683
916
Positioning of SNC CLAMART LOT K in its sector
Comparison with sector Supports juridiques de programmes
Valuation estimate
Based on 80 transactions of similar company sales
(all years),
the value of SNC CLAMART LOT K is estimated at
394 237 €
(range 154 575€ - 1 125 779€).
With an EBITDA of 514 989€, the sector multiple of 1.0x is applied.
The price/revenue ratio is 0.28x
(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
80 tx
154k€394k€1125k€
394 237 €Range: 154 575€ - 1 125 779€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
514 989 €×1.0x
Estimation516 723 €
213 380€ - 1 571 583€
Revenue Multiple30%
1 381 934 €×0.28x
Estimation386 612 €
139 021€ - 950 849€
Net Income Multiple20%
42 352 €×2.3x
Estimation99 464 €
30 897€ - 273 664€
How is this estimate calculated?
This estimate is based on the analysis of 80 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 (Supports juridiques de programmes)
Compare SNC CLAMART LOT K with other companies in the same sector:
Frequently asked questions about SNC CLAMART LOT K
What is the revenue of SNC CLAMART LOT K ?
The revenue of SNC CLAMART LOT K in 2024 is 1.4 M€.
Is SNC CLAMART LOT K profitable?
Yes, SNC CLAMART LOT K generated a net profit of 42 k€ in 2024.
Where is the headquarters of SNC CLAMART LOT K ?
The headquarters of SNC CLAMART LOT K is located in BOULOGNE-BILLANCOURT (92100), in the department Hauts-de-Seine.
Where to find the tax return of SNC CLAMART LOT K ?
The tax return of SNC CLAMART LOT K 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 SNC CLAMART LOT K operate?
SNC CLAMART LOT K operates in the sector Supports juridiques de programmes (NAF code 41.10D). 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