Employees: 31 (2023.0)Legal category: SCA (commandite par actions)Size: GECreation date: 1972-01-01 (54 years)Status: ActiveBusiness sector: Transformation et conservation de la viande de volailleLocation: STEENBECQUE (59189), Nord
STE LIONOR SA : revenue, balance sheet and financial ratios
STE LIONOR SA is a French company
founded 54 years ago,
specialized in the sector Transformation et conservation de la viande de volaille.
Based in STEENBECQUE (59189),
this company of category GE
shows in 2025 a revenue of 59.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - STE LIONOR SA (SIREN 305507303)
Indicator
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
59 154 688 €
60 827 138 €
62 554 683 €
50 491 888 €
46 654 178 €
44 102 039 €
39 018 791 €
36 265 989 €
17 617 903 €
37 194 595 €
Net income
1 280 686 €
1 721 099 €
1 054 619 €
636 101 €
1 003 820 €
301 619 €
459 317 €
28 740 €
103 783 €
764 560 €
EBITDA
3 160 937 €
4 121 293 €
3 028 672 €
1 831 666 €
2 152 496 €
1 461 616 €
1 396 508 €
940 327 €
559 688 €
2 453 608 €
Net margin
2.2%
2.8%
1.7%
1.3%
2.2%
0.7%
1.2%
0.1%
0.6%
2.1%
Revenue and income statement
In 2025, STE LIONOR SA achieves revenue of 59.2 M€. Over the period 2016-2025, the company shows strong growth with a CAGR (compound annual growth rate) of +5.3%. Slight decline of -3% vs 2024. After deducting consumption (35.7 M€), gross margin stands at 23.5 M€, i.e. a rate of 40%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 3.2 M€, representing 5.3% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 1.3 M€, i.e. 2.2% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
59 154 688 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
23 456 327 €
EBITDA (2025)
?
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
3 160 937 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
2 073 299 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 280 686 €
EBITDA margin (2025)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
5.3%
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 6%. 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 63%. 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 0.2 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 4.0% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
Debt ratio (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
6.411%
Financial autonomy (2025)
?
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
63.115%
Cash flow / Revenue (2025)
?
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
3.968%
Repayment capacity (2025)
?
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
0.203
Asset age ratio (2025)
?
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
2024
2025
Debt ratio
22.116
21.61
13.405
7.424
4.741
1.437
0.73
0.081
0.023
6.411
Financial autonomy
58.231
55.626
59.718
56.405
58.259
59.967
62.998
57.453
61.38
63.115
Repayment capacity
0.805
2.806
1.148
0.47
0.191
0.087
0.053
0.004
0.001
0.203
Cash flow / Revenue
5.66%
3.042%
2.51%
3.451%
3.197%
3.475%
2.783%
3.628%
5.18%
3.968%
Sector positioning
Debt ratio
6.412025
2023
2024
2025
Q1: 1.49
Med: 9.45
Q3: 53.07
Good+16 pts over 3 years
In 2025, the debt ratio of STE LIONOR SA (6.41) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
63.12%2025
2023
2024
2025
Q1: 28.92%
Med: 49.49%
Q3: 62.33%
Excellent
In 2025, the financial autonomy of STE LIONOR SA (63.1%) 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
0.2 years2025
2023
2024
2025
Q1: 0.0 years
Med: 0.1 years
Q3: 0.98 years
Average+28 pts over 3 years
In 2025, the repayment capacity of STE LIONOR SA (0.20) 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 97.84. 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 0.0x. Danger: operating income does not cover interest charges, unsustainable situation.
Liquidity ratio (2025)
?
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
97.843
Interest coverage (2025)
?
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
0.014
Liquidity indicators evolution STE LIONOR SA
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Liquidity ratio
192.629
205.873
202.065
151.572
139.335
150.345
154.32
136.362
113.667
97.843
Interest coverage
1.622
2.934
2.678
0.657
0.251
0.005
0.0
0.0
0.0
0.014
Sector positioning
Liquidity ratio
97.842025
2023
2024
2025
Q1: 115.46
Med: 180.75
Q3: 244.62
Watch-16 pts over 3 years
In 2025, the liquidity ratio of STE LIONOR SA (97.84) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
0.01x2025
2023
2024
2025
Q1: 0.0x
Med: 0.5x
Q3: 3.49x
Average
In 2025, the interest coverage of STE LIONOR SA (0.0x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
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: 25 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 32 days. Favorable situation: supplier credit is longer than customer credit by 7 days. Inventory turnover is 16 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 25 days of revenue, i.e. 4.0 M€ to permanently finance. Over 2016-2025, WCR increased by +34%, requiring additional financing.
Operating WCR (2025)
?
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
4 034 350 €
Customer credit (2025)
?
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
25 j
Supplier credit (2025)
?
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
32 j
Inventory turnover (2025)
?
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
16 j
WCR in days of revenue (2025)
?
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
25 j
WCR and payment terms evolution STE LIONOR SA
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Operating WCR
3 006 439 €
4 103 914 €
3 695 504 €
4 072 001 €
4 583 525 €
4 654 687 €
4 222 637 €
5 417 236 €
2 749 995 €
4 034 350 €
Inventory turnover (days)
7
18
9
14
16
17
13
10
15
16
Customer payment term (days)
28
49
28
27
26
32
30
26
26
25
Supplier payment term (days)
29
61
29
38
37
36
30
33
28
32
Positioning of STE LIONOR SA in its sector
Comparison with sector Transformation et conservation de la viande de volaille
Valuation estimate
Based on 164 transactions of similar company sales
(all years),
the value of STE LIONOR SA is estimated at
10 696 031 €
(range 4 859 109€ - 22 884 232€).
With an EBITDA of 3 160 937€, the sector multiple of 3.3x is applied.
The price/revenue ratio is 0.26x
(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 value2025
164 transactions
4859k€10696k€22884k€
10 696 031 €Range: 4 859 109€ - 22 884 232€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
3 160 937 €×3.3x
Estimation10 298 251 €
4 894 691€ - 24 411 590€
Revenue Multiple30%
59 154 688 €×0.26x
Estimation15 195 044 €
7 022 719€ - 27 638 348€
Net Income Multiple20%
1 280 686 €×3.9x
Estimation4 941 962 €
1 524 740€ - 11 934 664€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 164 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 (Transformation et conservation de la viande de volaille)
Compare STE LIONOR SA with other companies in the same sector:
Yes, STE LIONOR SA generated a net profit of 1.3 M€ in 2025.
Where is the headquarters of STE LIONOR SA ?
The headquarters of STE LIONOR SA is located in STEENBECQUE (59189), in the department Nord.
Where to find the tax return of STE LIONOR SA ?
The tax return of STE LIONOR SA 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 LIONOR SA operate?
STE LIONOR SA operates in the sector Transformation et conservation de la viande de volaille (NAF code 10.12Z). 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