Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2012-07-16 (13 years)Status: ActiveBusiness sector: Gestion de fondsLocation: BANCOURT (62450), Pas-de-Calais
STE LEJOSNE : revenue, balance sheet and financial ratios
STE LEJOSNE is a French company
founded 13 years ago,
specialized in the sector Gestion de fonds.
Based in BANCOURT (62450),
this company of category PME
shows in 2023 a revenue of 42 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Im Jahr 2023 erzielt STE LEJOSNE einen Umsatz von 42 k€. Der Umsatz wächst über 8 Jahre positiv (CAGR: +3.8%). Leichter Rückgang von -3% vs 2022. Nach Abzug des Verbrauchs (0 €) beträgt die Bruttomarge 42 k€, d.h. eine Rate von 100%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht 25 k€, was 60.5% des Umsatzes entspricht. Warnung negativer Schereneffekt: Trotz Umsatzveränderung (-3%) variiert EBITDA um -10%, was die Marge um 4.9 Punkte reduziert. Diese hohe EBITDA-Marge bietet starke Selbstfinanzierungskapazität. Das Nettoergebnis beträgt 22 k€, d.h. 51.3% des Umsatzes.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
42 000 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
42 000 €
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
25 412 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
14 443 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
21 553 €
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
60.5%
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 3%. Dieses niedrige Niveau spiegelt eine solide Finanzstruktur wider. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 3%. Geringe Autonomie: Das Unternehmen ist stark von externer Finanzierung abhängig. Die Schuldenrückzahlungskapazität zeigt, dass es 0.2 Jahre Cashflow braucht. Diese kurze Periode zeigt eine ausgezeichnete Schuldentragfähigkeit. Der Cashflow beträgt 77.4% des Umsatzes. Dieses hohe Niveau bietet eine starke Selbstfinanzierungskapazität.
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
2.614%
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
2.537%
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
77.438%
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
0.217
Asset age ratio (2023)
?
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
2019
2020
2021
2022
2023
Debt ratio
159.603
165.37
86.846
56.202
31.86
2.568
2.642
2.614
Financial autonomy
60.705
61.466
44.05
35.746
23.851
2.398
2.54
2.537
Repayment capacity
4.788
7.159
2.441
1.833
1.138
0.008
0.262
0.217
Cash flow / Revenue
259.904%
226.915%
639.716%
563.459%
519.979%
2067.172%
62.002%
77.438%
Sector positioning
Verschuldungsgrad
2.612023
2021
2022
2023
Q1: 0.0
Med: 10.76
Q3: 105.67
Gut
Im Jahr 2023 liegt unter dem Median der Branche das verschuldungsgrad von STE LEJOSNE (2.61). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Diese kontrollierte Position spiegelt umsichtiges Management wider.
Finanzielle Autonomie
2.54%2023
2021
2022
2023
Q1: 7.73%
Med: 49.42%
Q3: 87.29%
Average
Im Jahr 2023 liegt unter dem Median der Branche das finanzielle autonomie von STE LEJOSNE (2.5%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Eine Verbesserung würde die Wettbewerbsposition stärken.
Rückzahlungsfähigkeit
0.22 ans2023
2021
2022
2023
Q1: -0.04 ans
Med: 0.0 ans
Q3: 3.18 ans
Average
Im Jahr 2023 liegt über dem Median der Branche das rückzahlungsfähigkeit von STE LEJOSNE (0.2 an). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Liquidity ratios
Die Liquiditätsquote beträgt 3315.53. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden.
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
3315.528
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
0.0
Liquidity indicators evolution STE LEJOSNE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
404.59
159.352
297.865
434.93
597.626
1355.63
2433.617
3315.528
Interest coverage
61.438
190.082
59.245
34.514
17.728
9.481
0.085
0.0
Sector positioning
Liquiditätsquote
3315.532023
2021
2022
2023
Q1: 99.49
Med: 452.76
Q3: 2885.03
Ausgezeichnet+10 pts over 3 years
Im Jahr 2023 liegt in den oberen 25% der Branche das liquiditätsquote von STE LEJOSNE (3315.53). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Ein Verhältnis über 1 gewährleistet komfortable Deckung kurzfristiger Fälligkeiten.
Zinsdeckung
0.0x2023
2021
2022
2023
Q1: -59.51x
Med: 0.0x
Q3: 0.0x
Gut-25 pts over 3 years
Im Jahr 2023 liegt über dem Median der Branche das zinsdeckung von STE LEJOSNE (0.0x). Dieses Verhältnis gibt an, wie oft das Betriebsergebnis die Zinsaufwendungen deckt. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Working capital requirement (WCR) and payment terms
Der Betriebskapitalbedarf (WCR) misst die zeitliche Lücke. Durchschnittliche Kundenzahlungsfrist: 37 Tage. Lieferantenfrist: 102 Tage. Ausgezeichnete Situation: Lieferanten finanzieren 65 Tage des Betriebszyklus. WCR ist negativ (-340 Tage): Der Betrieb generiert strukturell Liquidität.
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
-39 690 €
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
37 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
102 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
0 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
-340 j
WCR and payment terms evolution STE LEJOSNE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
-39 036 €
-39 648 €
-41 398 €
-27 865 €
-43 538 €
183 463 €
-5 715 €
-39 690 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
85
108
136
63
53
52
62
37
Supplier payment term (days)
204
206
104
19
247
248
122
102
Positioning of STE LEJOSNE in its sector
Comparison with sector Gestion de fonds
Valuation estimate
Based on 77 transactions of similar company sales
in 2023,
the value of STE LEJOSNE is estimated at
104 085 €
(range 51 130€ - 159 092€).
With an EBITDA of 25 412€, the sector multiple of 5.5x is applied.
The price/revenue ratio is 0.50x
(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 value2023
77 tx
51k€104k€159k€
104 085 €Range: 51 130€ - 159 092€
NAF 5 année 2023
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
25 412 €×5.5x
Estimation140 362 €
70 089€ - 195 201€
Revenue Multiple30%
42 000 €×0.50x
Estimation21 105 €
14 103€ - 32 970€
Net Income Multiple20%
21 553 €×6.4x
Estimation137 865 €
59 277€ - 258 009€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 77 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 (Gestion de fonds)
Compare STE LEJOSNE with other companies in the same sector:
Yes, STE LEJOSNE generated a net profit of 22 k€ in 2023.
Where is the headquarters of STE LEJOSNE ?
The headquarters of STE LEJOSNE is located in BANCOURT (62450), in the department Pas-de-Calais.
Where to find the tax return of STE LEJOSNE ?
The tax return of STE LEJOSNE 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 STE LEJOSNE operate?
STE LEJOSNE operates in the sector Gestion de fonds (NAF code 66.30Z). 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