Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1978-01-01 (48 years)Status: ActiveBusiness sector: Autres travaux de finitionLocation: LES CLAYES-SOUS-BOIS (78340), Yvelines
SOCIETE LOGGIARAMA : revenue, balance sheet and financial ratios
SOCIETE LOGGIARAMA is a French company
founded 48 years ago,
specialized in the sector Autres travaux de finition.
Based in LES CLAYES-SOUS-BOIS (78340),
this company of category PME
shows in 2024 a revenue of 2.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SOCIETE LOGGIARAMA (SIREN 313997348)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
2 406 201 €
2 439 736 €
2 300 853 €
2 247 099 €
1 837 858 €
2 108 246 €
2 120 835 €
2 388 306 €
2 136 911 €
2 077 203 €
Net income
207 635 €
210 479 €
132 357 €
65 176 €
11 158 €
25 006 €
94 030 €
272 519 €
95 132 €
152 036 €
EBITDA
286 023 €
296 351 €
210 621 €
100 126 €
30 139 €
61 327 €
147 116 €
403 583 €
134 966 €
627 728 €
Net margin
8.6%
8.6%
5.8%
2.9%
0.6%
1.2%
4.4%
11.4%
4.5%
7.3%
Revenue and income statement
In 2024, SOCIETE LOGGIARAMA achieves revenue of 2.4 M€. Revenue is growing positively over 10 years (CAGR: +1.6%). Slight decline of -1% vs 2023. After deducting consumption (801 k€), gross margin stands at 1.6 M€, i.e. a rate of 67%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 286 k€, representing 11.9% of revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 208 k€, i.e. 8.6% 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
2 406 201 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 604 770 €
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
286 023 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
270 690 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
207 635 €
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
11.9%
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 56%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Cash flow represents 9.2% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
0.007%
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
55.712%
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
9.217%
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
0.0
Asset age ratio (2024)
?
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
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.007
Financial autonomy
68.935
70.07
70.749
66.526
57.155
53.977
45.496
39.377
50.587
55.712
Repayment capacity
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Cash flow / Revenue
7.315%
4.891%
12.216%
5.805%
2.475%
1.837%
3.533%
6.356%
9.34%
9.217%
Sector positioning
Debt ratio
0.012024
2022
2023
2024
Q1: 0.34
Med: 12.18
Q3: 45.21
Excellent
In 2024, the debt ratio of SOCIETE LOGGIARAMA (0.01) 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
55.71%2024
2022
2023
2024
Q1: 5.39%
Med: 29.66%
Q3: 54.37%
Excellent+15 pts over 3 years
In 2024, the financial autonomy of SOCIETE LOGGIARAMA (55.7%) 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 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.73 years
Excellent
In 2024, the repayment capacity of SOCIETE LOGGIARAMA (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 207.07. 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 1.2x. Coverage is limited: any activity downturn would jeopardize interest payments.
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
207.068
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
1.232
Liquidity indicators evolution SOCIETE LOGGIARAMA
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
308.22
301.398
315.896
274.505
210.828
203.515
172.877
151.509
187.825
207.068
Interest coverage
0.418
2.9
0.636
2.281
4.968
12.393
5.112
1.883
1.889
1.232
Sector positioning
Liquidity ratio
207.072024
2022
2023
2024
Q1: 141.46
Med: 215.95
Q3: 344.99
Average+16 pts over 3 years
In 2024, the liquidity ratio of SOCIETE LOGGIARAMA (207.07) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
1.23x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 1.6x
Good
In 2024, the interest coverage of SOCIETE LOGGIARAMA (1.2x) 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: 19 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 25 days. Favorable situation: supplier credit is longer than customer credit by 6 days. Inventory turnover is 5 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. WCR is negative (-12 days): operations structurally generate cash. Notable WCR improvement over the period (-1419%), freeing up cash.
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
-80 463 €
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
19 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
25 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
5 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
-12 j
WCR and payment terms evolution SOCIETE LOGGIARAMA
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-5 297 €
25 002 €
-47 599 €
132 722 €
30 401 €
-31 060 €
-175 813 €
-234 917 €
-108 105 €
-80 463 €
Inventory turnover (days)
0
0
0
3
3
8
8
7
5
5
Customer payment term (days)
20
18
24
27
25
28
18
22
16
19
Supplier payment term (days)
38
34
29
32
41
48
35
48
31
25
Positioning of SOCIETE LOGGIARAMA in its sector
Comparison with sector Autres travaux de finition
Valuation estimate
Based on 65 transactions of similar company sales
in 2024,
the value of SOCIETE LOGGIARAMA is estimated at
461 081 €
(range 241 307€ - 746 400€).
With an EBITDA of 286 023€, the sector multiple of 1.6x is applied.
The price/revenue ratio is 0.15x
(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
65 tx
241k€461k€746k€
461 081 €Range: 241 307€ - 746 400€
NAF 4 année 2024
Aggregated at NAF sub-class level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
286 023 €×1.6x
Estimation443 684 €
275 270€ - 614 524€
Revenue Multiple30%
2 406 201 €×0.15x
Estimation351 416 €
182 402€ - 458 772€
Net Income Multiple20%
207 635 €×3.2x
Estimation669 073 €
244 762€ - 1 507 535€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 65 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 (Autres travaux de finition)
Compare SOCIETE LOGGIARAMA with other companies in the same sector:
Frequently asked questions about SOCIETE LOGGIARAMA
What is the revenue of SOCIETE LOGGIARAMA ?
The revenue of SOCIETE LOGGIARAMA in 2024 is 2.4 M€.
Is SOCIETE LOGGIARAMA profitable?
Yes, SOCIETE LOGGIARAMA generated a net profit of 208 k€ in 2024.
Where is the headquarters of SOCIETE LOGGIARAMA ?
The headquarters of SOCIETE LOGGIARAMA is located in LES CLAYES-SOUS-BOIS (78340), in the department Yvelines.
Where to find the tax return of SOCIETE LOGGIARAMA ?
The tax return of SOCIETE LOGGIARAMA 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 LOGGIARAMA operate?
SOCIETE LOGGIARAMA operates in the sector Autres travaux de finition (NAF code 43.39Z). 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