Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2009-03-09 (17 years)Status: ActiveBusiness sector: Réparation de chaussures et d'articles en cuirLocation: LORMONT (33310), Gironde
TOP SERVICE LANGON : revenue, balance sheet and financial ratios
TOP SERVICE LANGON is a French company
founded 17 years ago,
specialized in the sector Réparation de chaussures et d'articles en cuir.
Based in LORMONT (33310),
this company of category PME
shows in 2024 a revenue of 53 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - TOP SERVICE LANGON (SIREN 510989569)
Indicator
2024
2020
2019
2018
2017
2016
Revenue
52 925 €
155 511 €
195 674 €
184 129 €
184 097 €
181 188 €
Net income
18 762 €
33 416 €
36 150 €
36 675 €
17 510 €
17 292 €
EBITDA
-22 114 €
39 120 €
44 657 €
43 449 €
20 893 €
21 756 €
Net margin
35.5%
21.5%
18.5%
19.9%
9.5%
9.5%
Revenue and income statement
In 2024, TOP SERVICE LANGON achieves revenue of 53 k€. Revenue is declining over the period 2016-2024 (CAGR: -14.3%). Significant drop of -66% vs 2020. After deducting consumption (21 k€), gross margin stands at 32 k€, i.e. a rate of 61%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -22 k€, representing -41.8% of revenue. Warning negative scissor effect: despite revenue change (-66%), EBITDA varies by -157%, reducing margin by 66.9 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 19 k€, i.e. 35.5% 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
52 925 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
32 127 €
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
-22 114 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-20 765 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
18 762 €
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
-41.8%
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 25%. 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 27%. The balance between equity and debt is satisfactory.
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
25.415%
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
26.626%
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
-41.799%
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
-0.253
Solvency indicators evolution TOP SERVICE LANGON
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2024
Debt ratio
5.27
4.848
3.95
3.786
3.809
25.415
Financial autonomy
66.052
73.071
81.701
83.423
70.691
26.626
Repayment capacity
0.291
0.289
0.147
0.149
0.169
-0.253
Cash flow / Revenue
10.856%
10.637%
20.662%
19.097%
20.863%
-41.799%
Sector positioning
Debt ratio
25.412024
2019
2020
2024
Q1: 0.0
Med: 10.99
Q3: 70.39
Average+27 pts over 3 years
In 2024, the debt ratio of TOP SERVICE LANGON (25.41) 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
26.63%2024
2019
2020
2024
Q1: 2.26%
Med: 19.77%
Q3: 51.28%
Good-21 pts over 3 years
In 2024, the financial autonomy of TOP SERVICE LANGON (26.6%) 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
-0.25 years2024
2019
2020
2024
Q1: 0.0 years
Med: 0.08 years
Q3: 2.04 years
Excellent-26 pts over 3 years
In 2024, the repayment capacity of TOP SERVICE LANGON (-0.25) 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 147.82. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
147.817
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
0.0
Liquidity indicators evolution TOP SERVICE LANGON
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2024
Liquidity ratio
176.776
229.149
385.699
446.541
251.51
147.817
Interest coverage
0.221
0.0
0.0
0.0
0.0
0.0
Sector positioning
Liquidity ratio
147.822024
2019
2020
2024
Q1: 48.1
Med: 142.23
Q3: 263.62
Good-24 pts over 3 years
In 2024, the liquidity ratio of TOP SERVICE LANGON (147.82) 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
0.0x2024
2019
2020
2024
Q1: 0.0x
Med: 0.0x
Q3: 2.5x
Average
In 2024, the interest coverage of TOP SERVICE LANGON (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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 39 days. Excellent situation: suppliers finance 39 days of the operating cycle (retail model). WCR is negative (-350 days): operations structurally generate cash. Notable WCR improvement over the period (-143%), 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
-51 528 €
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
0 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
39 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
0 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
-350 j
WCR and payment terms evolution TOP SERVICE LANGON
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2024
Operating WCR
-21 217 €
-5 887 €
2 164 €
3 344 €
-23 533 €
-51 528 €
Inventory turnover (days)
26
31
33
34
51
0
Customer payment term (days)
2
1
1
1
0
0
Supplier payment term (days)
22
27
21
32
36
39
Positioning of TOP SERVICE LANGON in its sector
Comparison with sector Réparation de chaussures et d'articles en cuir
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (33 transactions).
This range of 35 125€ to 90 819€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
35k€57k€90k€
57 709 €Range: 35 125€ - 90 819€
NAF 5 all-time
How is this estimate calculated?
This estimate is based on the analysis of 33 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 (Réparation de chaussures et d'articles en cuir)
Compare TOP SERVICE LANGON with other companies in the same sector:
Frequently asked questions about TOP SERVICE LANGON
What is the revenue of TOP SERVICE LANGON ?
The revenue of TOP SERVICE LANGON in 2024 is 53 k€.
Is TOP SERVICE LANGON profitable?
Yes, TOP SERVICE LANGON generated a net profit of 19 k€ in 2024.
Where is the headquarters of TOP SERVICE LANGON ?
The headquarters of TOP SERVICE LANGON is located in LORMONT (33310), in the department Gironde.
Where to find the tax return of TOP SERVICE LANGON ?
The tax return of TOP SERVICE LANGON 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 TOP SERVICE LANGON operate?
TOP SERVICE LANGON operates in the sector Réparation de chaussures et d'articles en cuir (NAF code 95.23Z). 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