SOC EXPLOIT ETS GERARD LAMY is a French company
founded 26 years ago,
specialized in the sector Commerces de détail d'optique.
Based in DOLE (39100),
this company of category PME
shows in 2018 a revenue of 194 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SOC EXPLOIT ETS GERARD LAMY (SIREN 428739478)
Indicator
2018
2017
2016
Revenue
193 981 €
231 443 €
222 792 €
Net income
-8 743 €
5 572 €
-1 288 €
EBITDA
-5 857 €
9 150 €
5 758 €
Net margin
-4.5%
2.4%
-0.6%
Revenue and income statement
Im Jahr 2018 erzielt SOC EXPLOIT ETS GERARD LAMY einen Umsatz von 194 k€. Der Umsatz geht im Zeitraum 2016-2018 zurück (CAGR: -6.7%). Deutlicher Rückgang von -16% vs 2017. Nach Abzug des Verbrauchs (77 k€) beträgt die Bruttomarge 117 k€, d.h. eine Rate von 60%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht -6 k€, was -3.0% des Umsatzes entspricht. Warnung negativer Schereneffekt: Trotz Umsatzveränderung (-16%) variiert EBITDA um -164%, was die Marge um 7.0 Punkte reduziert. Negatives EBITDA bedeutet, dass der Betrieb die laufenden Kosten nicht deckt. Das Nettoergebnis ist negativ bei -9 k€ (-4.5% des Umsatzes).
Revenue (2018)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
193 981 €
Gross margin (2018)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
116 686 €
EBITDA (2018)
?
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
-5 857 €
EBIT (2018)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-6 732 €
Net income (2018)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-8 743 €
EBITDA margin (2018)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-3.0%
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
Die Verschuldungsquote (= Finanzschulden / Eigenkapital x 100) beträgt 12%. Dieses niedrige Niveau spiegelt eine solide Finanzstruktur wider. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 78%. Diese hohe Autonomie bedeutet, dass das Unternehmen den Großteil seiner Vermögenswerte durch Eigenkapital finanziert.
Debt ratio (2018)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
12.284%
Financial autonomy (2018)
?
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
78.022%
Cash flow / Revenue (2018)
?
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
-3.072%
Repayment capacity (2018)
?
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
-0.531
Asset age ratio (2018)
?
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
Debt ratio
10.985
7.699
12.284
Financial autonomy
74.8
78.439
78.022
Repayment capacity
3.54
0.243
-0.531
Cash flow / Revenue
1.405%
3.581%
-3.072%
Sector positioning
Verschuldungsgrad
12.282018
2016
2017
2018
Q1: 5.39
Med: 27.18
Q3: 85.63
Gut
Im Jahr 2018 liegt unter dem Median der Branche das verschuldungsgrad von SOC EXPLOIT ETS GERARD LAMY (12.28). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Diese kontrollierte Position spiegelt umsichtiges Management wider.
Finanzielle Autonomie
78.02%2018
2016
2017
2018
Q1: 22.34%
Med: 48.75%
Q3: 68.56%
Ausgezeichnet
Im Jahr 2018 liegt in den oberen 25% der Branche das finanzielle autonomie von SOC EXPLOIT ETS GERARD LAMY (78.0%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Hohe Autonomie spiegelt finanzielle Unabhängigkeit und Fähigkeit wider, Schocks zu absorbieren.
Rückzahlungsfähigkeit
-0.53 ans2018
2016
2017
2018
Q1: 0.01 ans
Med: 0.99 ans
Q3: 3.3 ans
Ausgezeichnet-50 pts over 3 years
Im Jahr 2018 liegt in den unteren 25% der Branche, was positiv ist das rückzahlungsfähigkeit von SOC EXPLOIT ETS GERARD LAMY (-0.5 an). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Eine kurze Kapazität spiegelt kontrollierte Schulden und gute Cashflow-Generierung wider.
Liquidity ratios
Die Liquiditätsquote beträgt 122.22. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden.
Liquidity ratio (2018)
?
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
122.224
Interest coverage (2018)
?
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
2016
2017
2018
Liquidity ratio
124.352
125.803
122.224
Interest coverage
48.472
25.738
-28.906
Sector positioning
Liquiditätsquote
122.222018
2016
2017
2018
Q1: 141.19
Med: 218.34
Q3: 343.84
Beobachten
Im Jahr 2018 liegt in den unteren 25% der Branche das liquiditätsquote von SOC EXPLOIT ETS GERARD LAMY (122.22). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Ein Verhältnis unter 1 kann auf potenzielle Liquiditätsspannungen hinweisen.
Zinsdeckung
-28.91x2018
2016
2017
2018
Q1: 0.0x
Med: 1.57x
Q3: 5.84x
Beobachten-50 pts over 3 years
Im Jahr 2018 liegt in den unteren 25% der Branche das zinsdeckung von SOC EXPLOIT ETS GERARD LAMY (-28.9x). Dieses Verhältnis gibt an, wie oft das Betriebsergebnis die Zinsaufwendungen deckt. Geringe Deckung kann auf Empfindlichkeit gegenüber Zins- oder Einkommensschwankungen hinweisen.
Working capital requirement (WCR) and payment terms
Der Betriebskapitalbedarf (WCR) misst die zeitliche Lücke. Durchschnittliche Kundenzahlungsfrist: 11 Tage. Lieferantenfrist: 66 Tage. Ausgezeichnete Situation: Lieferanten finanzieren 55 Tage des Betriebszyklus. Die Bestandsumschlagsdauer beträgt 60 Tage. Der WCR repräsentiert 83 Tage Umsatz.
Operating WCR (2018)
?
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
44 891 €
Customer credit (2018)
?
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
11 j
Supplier credit (2018)
?
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 (2018)
?
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
60 j
WCR in days of revenue (2018)
?
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
83 j
WCR and payment terms evolution SOC EXPLOIT ETS GERARD LAMY
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
Operating WCR
44 692 €
38 142 €
44 891 €
Inventory turnover (days)
65
46
60
Customer payment term (days)
9
15
11
Supplier payment term (days)
85
74
66
Positioning of SOC EXPLOIT ETS GERARD LAMY in its sector
Comparison with sector Commerces de détail d'optique
Valuation estimate
Based on 123 transactions of similar company sales
in 2018,
the value of SOC EXPLOIT ETS GERARD LAMY is estimated at
82 928 €
(range 27 255€ - 146 064€).
The price/revenue ratio is 0.43x
(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 value2018
123 transactions
27k€82k€146k€
82 928 €Range: 27 255€ - 146 064€
NAF 5 année 2018
Valuation method used
Revenue Multiple
193 981 €
×
0.43x
=82 929 €
Range: 27 256€ - 146 064€
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 123 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 (Commerces de détail d'optique)
Compare SOC EXPLOIT ETS GERARD LAMY with other companies in the same sector:
Frequently asked questions about SOC EXPLOIT ETS GERARD LAMY
What is the revenue of SOC EXPLOIT ETS GERARD LAMY ?
The revenue of SOC EXPLOIT ETS GERARD LAMY in 2018 is 194 k€.
Is SOC EXPLOIT ETS GERARD LAMY profitable?
SOC EXPLOIT ETS GERARD LAMY recorded a net loss in 2018.
Where is the headquarters of SOC EXPLOIT ETS GERARD LAMY ?
The headquarters of SOC EXPLOIT ETS GERARD LAMY is located in DOLE (39100), in the department Jura.
Where to find the tax return of SOC EXPLOIT ETS GERARD LAMY ?
The tax return of SOC EXPLOIT ETS GERARD LAMY 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 SOC EXPLOIT ETS GERARD LAMY operate?
SOC EXPLOIT ETS GERARD LAMY operates in the sector Commerces de détail d'optique (NAF code 47.78A). 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