SOCIETE D'ECONOMIE MIXTE DE GESTION DU PARC DES EXPOSITIONS DU PAYS DE LORIENT
SIREN : 344042924
Employees: 11 (2023.0)Legal category: SA à directoireSize: PMECreation date: 1988-05-01 (38 years)Status: ActiveBusiness sector: Organisation de foires, salons professionnels et congrèsLocation: LANESTER (56600), Morbihan
SOCIETE D'ECONOMIE MIXTE DE GESTION DU PARC DES EXPOSITIONS DU PAYS DE LORIENT : revenue, balance sheet and financial ratios
SOCIETE D'ECONOMIE MIXTE DE GESTION DU PARC DES EXPOSITIONS DU PAYS DE LORIENT is a French company
founded 38 years ago,
specialized in the sector Organisation de foires, salons professionnels et congrès.
Based in LANESTER (56600),
this company of category PME
shows in 2022 a revenue of 1.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SOCIETE D'ECONOMIE MIXTE DE GESTION DU PARC DES EXPOSITIONS DU PAYS DE LORIENT (SIREN 344042924)
Indicator
2022
2021
2020
2019
2018
2017
2016
Revenue
1 879 917 €
1 494 706 €
595 920 €
1 945 448 €
1 410 055 €
1 893 823 €
1 741 764 €
Net income
163 149 €
306 434 €
-96 829 €
110 006 €
-78 987 €
5 332 €
46 564 €
EBITDA
190 423 €
361 662 €
2 211 €
204 071 €
-228 429 €
104 748 €
83 918 €
Net margin
8.7%
20.5%
-16.2%
5.7%
-5.6%
0.3%
2.7%
Revenue and income statement
In 2022, SOCIETE D'ECONOMIE MIXTE DE GESTION DU PARC DES EXPOSITIONS DU PAYS DE LORIENT achieves revenue of 1.9 M€. Revenue is growing positively over 7 years (CAGR: +1.3%). Vs 2021, growth of +26% (1.5 M€ -> 1.9 M€). After deducting consumption (280 €), gross margin stands at 1.9 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 190 k€, representing 10.1% of revenue. Warning negative scissor effect: despite revenue change (+26%), EBITDA varies by -47%, reducing margin by 14.1 pts. This reflects costs rising faster than revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 163 k€, i.e. 8.7% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 879 917 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 879 637 €
EBITDA (2022)
?
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
190 423 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
163 803 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
163 149 €
EBITDA margin (2022)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
8.4%
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 42%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 41%. 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 1.8 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 7.5% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
41.933%
Financial autonomy (2022)
?
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
41.026%
Cash flow / Revenue (2022)
?
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
7.536%
Repayment capacity (2022)
?
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
1.845
Asset age ratio (2022)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution SOCIETE D'ECONOMIE MIXTE DE GESTION DU PARC DES EXPOSITIONS DU PAYS DE LORIENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
Debt ratio
0.038
0.037
0.041
0.0
166.611
67.369
41.933
Financial autonomy
38.191
37.477
33.9
43.403
26.853
36.608
41.026
Repayment capacity
0.0
0.0
0.0
0.0
-113.02
1.107
1.845
Cash flow / Revenue
4.35%
4.156%
-12.72%
7.367%
-0.422%
16.61%
7.536%
Sector positioning
Debt ratio
41.932022
2020
2021
2022
Q1: 0.0
Med: 10.71
Q3: 68.93
Average-12 pts over 3 years
In 2022, the debt ratio of SOCIETE D'ECONOMIE MIXTE ... (41.93) 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
41.03%2022
2020
2021
2022
Q1: 3.83%
Med: 27.27%
Q3: 55.79%
Good+10 pts over 3 years
In 2022, the financial autonomy of SOCIETE D'ECONOMIE MIXTE ... (41.0%) 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
1.84 years2022
2020
2021
2022
Q1: 0.0 years
Med: 0.0 years
Q3: 1.26 years
Average+50 pts over 3 years
In 2022, the repayment capacity of SOCIETE D'ECONOMIE MIXTE ... (1.84) 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 226.64. 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 0.9x. Danger: operating income does not cover interest charges, unsustainable situation.
Liquidity ratio (2022)
?
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
226.642
Interest coverage (2022)
?
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
0.86
Liquidity indicators evolution SOCIETE D'ECONOMIE MIXTE DE GESTION DU PARC DES EXPOSITIONS DU PAYS DE LORIENT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
Liquidity ratio
136.914
145.127
121.683
155.032
385.462
284.296
226.642
Interest coverage
0.0
0.0
0.0
0.0
0.0
0.001
0.86
Sector positioning
Liquidity ratio
226.642022
2020
2021
2022
Q1: 122.61
Med: 208.12
Q3: 385.22
Good-20 pts over 3 years
In 2022, the liquidity ratio of SOCIETE D'ECONOMIE MIXTE ... (226.64) 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
0.86x2022
2020
2021
2022
Q1: 0.0x
Med: 0.0x
Q3: 1.04x
Good+21 pts over 3 years
In 2022, the interest coverage of SOCIETE D'ECONOMIE MIXTE ... (0.9x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 48 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 62 days. Favorable situation: supplier credit is longer than customer credit by 14 days. WCR is negative (-11 days): operations structurally generate cash. Notable WCR improvement over the period (-158%), freeing up cash.
Operating WCR (2022)
?
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
-55 871 €
Customer credit (2022)
?
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
48 j
Supplier credit (2022)
?
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
62 j
Inventory turnover (2022)
?
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 (2022)
?
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
-11 j
WCR and payment terms evolution SOCIETE D'ECONOMIE MIXTE DE GESTION DU PARC DES EXPOSITIONS DU PAYS DE LORIENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
Operating WCR
96 006 €
-5 397 €
170 194 €
20 233 €
54 282 €
100 056 €
-55 871 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
53
42
73
45
35
67
48
Supplier payment term (days)
50
47
70
38
64
62
62
Positioning of SOCIETE D'ECONOMIE MIXTE DE GESTION DU PARC DES EXPOSITIONS DU PAYS DE LORIENT in its sector
Comparison with sector Organisation de foires, salons professionnels et congrès
Valuation estimate
Based on 63 transactions of similar company sales
(all years),
the value of SOCIETE D'ECONOMIE MIXTE DE GESTION DU PARC DES EXPOSITIONS DU PAYS DE LORIENT is estimated at
590 231 €
(range 253 528€ - 1 500 719€).
With an EBITDA of 190 423€, the sector multiple of 1.6x is applied.
The price/revenue ratio is 0.68x
(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 value2022
63 tx
253k€590k€1500k€
590 231 €Range: 253 528€ - 1 500 719€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
190 423 €×1.6x
Estimation297 451 €
141 135€ - 1 177 332€
Revenue Multiple30%
1 879 917 €×0.68x
Estimation1 279 087 €
487 563€ - 2 377 966€
Net Income Multiple20%
163 149 €×1.8x
Estimation288 901 €
183 460€ - 993 318€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 63 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 (Organisation de foires, salons professionnels et congrès)
Compare SOCIETE D'ECONOMIE MIXTE DE GESTION DU PARC DES EXPOSITIONS DU PAYS DE LORIENT with other companies in the same sector:
Frequently asked questions about SOCIETE D'ECONOMIE MIXTE DE GESTION DU PARC DES EXPOSITIONS DU PAYS DE LORIENT
What is the revenue of SOCIETE D'ECONOMIE MIXTE DE GESTION DU PARC DES EXPOSITIONS DU PAYS DE LORIENT ?
The revenue of SOCIETE D'ECONOMIE MIXTE DE GESTION DU PARC DES EXPOSITIONS DU PAYS DE LORIENT in 2022 is 1.9 M€.
Is SOCIETE D'ECONOMIE MIXTE DE GESTION DU PARC DES EXPOSITIONS DU PAYS DE LORIENT profitable?
Yes, SOCIETE D'ECONOMIE MIXTE DE GESTION DU PARC DES EXPOSITIONS DU PAYS DE LORIENT generated a net profit of 163 k€ in 2022.
Where is the headquarters of SOCIETE D'ECONOMIE MIXTE DE GESTION DU PARC DES EXPOSITIONS DU PAYS DE LORIENT ?
The headquarters of SOCIETE D'ECONOMIE MIXTE DE GESTION DU PARC DES EXPOSITIONS DU PAYS DE LORIENT is located in LANESTER (56600), in the department Morbihan.
Where to find the tax return of SOCIETE D'ECONOMIE MIXTE DE GESTION DU PARC DES EXPOSITIONS DU PAYS DE LORIENT ?
The tax return of SOCIETE D'ECONOMIE MIXTE DE GESTION DU PARC DES EXPOSITIONS DU PAYS DE LORIENT 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 SOCIETE D'ECONOMIE MIXTE DE GESTION DU PARC DES EXPOSITIONS DU PAYS DE LORIENT operate?
SOCIETE D'ECONOMIE MIXTE DE GESTION DU PARC DES EXPOSITIONS DU PAYS DE LORIENT operates in the sector Organisation de foires, salons professionnels et congrès (NAF code 82.30Z). 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