Employees: 21 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 2000-02-01 (26 years)Status: ActiveBusiness sector: Construction d'autres bâtimentsLocation: LES ACHARDS (85150), Vendee
SOCIETE JACQUES LAURENT : revenue, balance sheet and financial ratios
SOCIETE JACQUES LAURENT is a French company
founded 26 years ago,
specialized in the sector Construction d'autres bâtiments.
Based in LES ACHARDS (85150),
this company of category ETI
shows in 2023 a revenue of 9.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SOCIETE JACQUES LAURENT (SIREN 429377013)
Indicator
2023
2022
2021
2020
Revenue
9 052 625 €
10 089 659 €
7 817 269 €
6 947 956 €
Net income
-21 295 €
90 930 €
186 365 €
-101 611 €
EBITDA
274 108 €
263 305 €
325 270 €
21 442 €
Net margin
-0.2%
0.9%
2.4%
-1.5%
Revenue and income statement
En 2023, SOCIETE JACQUES LAURENT alcanza unos ingresos de 9.1 M€. En el período 2020-2023, la empresa muestra un fuerte crecimiento con una TCAC de +9.2%. Caída significativa de -10% vs 2022. Tras deducir el consumo (2.8 M€), el margen bruto se sitúa en 6.3 M€, es decir, una tasa del 69%. El EBITDA alcanza 274 k€, representando el 3.0% de los ingresos. El margen operativo sigue siendo frágil, requiriendo vigilancia de costes. El resultado neto es negativo en -21 k€ (-0.2% de los ingresos).
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
9 052 625 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
6 280 523 €
EBITDA (2023)
?
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
274 108 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-83 676 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-21 295 €
EBITDA margin (2023)
?
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
El ratio de endeudamiento (= Deuda financiera / Fondos propios x 100) se sitúa en 31%. La deuda permanece bajo control. La autonomía financiera (= Fondos propios / Total activo x 100) alcanza el 56%. Esta alta autonomía significa que la empresa financia la mayoría de sus activos con fondos propios. La capacidad de reembolso indica que se necesitarían 2.6 años de flujo de caja. Este corto período demuestra una excelente sostenibilidad de la deuda. El flujo de caja representa el 3.6% de los ingresos.
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
31.039%
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
56.094%
Cash flow / Revenue (2023)
?
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
3.613%
Repayment capacity (2023)
?
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
2.648
Asset age ratio (2023)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution SOCIETE JACQUES LAURENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2020
2021
2022
2023
Debt ratio
19.742
22.547
27.222
31.039
Financial autonomy
59.744
53.477
51.049
56.094
Repayment capacity
13.544
2.112
3.394
2.648
Cash flow / Revenue
0.59%
4.094%
2.306%
3.613%
Sector positioning
Ratio de endeudamiento
31.042023
2021
2022
2023
Q1: 0.01
Med: 15.36
Q3: 64.39
Average+7 pts over 3 years
En 2023, el ratio de endeudamiento de SOCIETE JACQUES LAURENT (31.04) se sitúa por encima de la mediana del sector. Este ratio mide el peso de la deuda en relación con el patrimonio. Un esfuerzo de reducción podría mejorar la solidez financiera.
Autonomía financiera
56.09%2023
2021
2022
2023
Q1: 5.67%
Med: 22.82%
Q3: 45.08%
Excelente
En 2023, el autonomía financiera de SOCIETE JACQUES LAURENT (56.1%) se sitúa en el top 25% del sector. Este ratio representa la parte del patrimonio en la financiación total. Alta autonomía refleja independencia financiera y capacidad para absorber choques.
Capacidad de reembolso
2.65 ans2023
2021
2022
2023
Q1: 0.0 ans
Med: 0.02 ans
Q3: 1.48 ans
Average
En 2023, el capacidad de reembolso de SOCIETE JACQUES LAURENT (2.6 ans) se sitúa por encima de la mediana del sector. Este ratio indica el número de años necesarios para pagar la deuda con flujo de caja. Un esfuerzo de reducción podría mejorar la solidez financiera.
Liquidity ratios
El ratio de liquidez se sitúa en 267.16. La empresa tiene 2€ de activos líquidos por cada 1€ de deuda a corto plazo. El ratio de cobertura de intereses (= EBIT / Gastos financieros) es de 3.6x. Los gastos financieros están adecuadamente cubiertos por las operaciones.
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
267.163
Interest coverage (2023)
?
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
3.562
Liquidity indicators evolution SOCIETE JACQUES LAURENT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2020
2021
2022
2023
Liquidity ratio
273.302
220.351
202.999
267.163
Interest coverage
24.834
1.075
1.126
3.562
Sector positioning
Ratio de liquidez
267.162023
2021
2022
2023
Q1: 128.1
Med: 180.72
Q3: 293.73
Bueno+9 pts over 3 years
En 2023, el ratio de liquidez de SOCIETE JACQUES LAURENT (267.16) se sitúa por encima de la mediana del sector. Este ratio mide la capacidad de cubrir deuda a corto plazo con activos corrientes. Esta posición cómoda ofrece un margen de seguridad apreciable.
Cobertura de intereses
3.56x2023
2021
2022
2023
Q1: 0.0x
Med: 0.0x
Q3: 2.44x
Excelente+11 pts over 3 years
En 2023, el cobertura de intereses de SOCIETE JACQUES LAURENT (3.6x) se sitúa en el top 25% del sector. Este ratio indica cuántas veces el resultado operativo cubre los gastos de intereses. Alta cobertura significa que los gastos financieros pesan poco en la rentabilidad.
Working capital requirement (WCR) and payment terms
El fondo de maniobra operativo (FM) mide el desfase temporal de tesorería. Plazo medio de cobro a clientes: 50 días. Plazo proveedores: 41 días. La empresa debe financiar 9 días de desfase. La rotación de existencias es de 9 días. Rotación rápida, señal de buena gestión de existencias. El FM representa 113 días de ingresos.
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
2 840 623 €
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
50 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
41 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
9 j
WCR in days of revenue (2023)
?
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
113 j
WCR and payment terms evolution SOCIETE JACQUES LAURENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2020
2021
2022
2023
Operating WCR
3 055 989 €
3 568 114 €
3 191 561 €
2 840 623 €
Inventory turnover (days)
8
16
15
9
Customer payment term (days)
43
52
61
50
Supplier payment term (days)
59
79
54
41
Positioning of SOCIETE JACQUES LAURENT in its sector
Comparison with sector Construction d'autres bâtiments
Valuation estimate
Based on 113 transactions of similar company sales
(all years),
the value of SOCIETE JACQUES LAURENT is estimated at
998 550 €
(range 495 492€ - 2 328 985€).
With an EBITDA of 274 108€, the sector multiple of 3.6x is applied.
The price/revenue ratio is 0.11x
(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 value2023
113 transactions
495k€998k€2328k€
998 550 €Range: 495 492€ - 2 328 985€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
274 108 €×3.6x
Estimation1 000 011 €
376 852€ - 1 383 019€
Revenue Multiple30%
9 052 625 €×0.11x
Estimation996 117 €
693 225€ - 3 905 596€
How is this estimate calculated?
This estimate is based on the analysis of 113 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 (Construction d'autres bâtiments)
Compare SOCIETE JACQUES LAURENT with other companies in the same sector:
Frequently asked questions about SOCIETE JACQUES LAURENT
What is the revenue of SOCIETE JACQUES LAURENT ?
The revenue of SOCIETE JACQUES LAURENT in 2023 is 9.1 M€.
Is SOCIETE JACQUES LAURENT profitable?
SOCIETE JACQUES LAURENT recorded a net loss in 2023.
Where is the headquarters of SOCIETE JACQUES LAURENT ?
The headquarters of SOCIETE JACQUES LAURENT is located in LES ACHARDS (85150), in the department Vendee.
Where to find the tax return of SOCIETE JACQUES LAURENT ?
The tax return of SOCIETE JACQUES LAURENT 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 JACQUES LAURENT operate?
SOCIETE JACQUES LAURENT operates in the sector Construction d'autres bâtiments (NAF code 41.20B). 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