UNION SERVICES LANGUEDOC : revenue, balance sheet and financial ratios
UNION SERVICES LANGUEDOC is a French company
founded 33 years ago,
specialized in the sector Nettoyage courant des bâtiments.
Based in BALMA (31130),
this company of category PME
shows in 2024 a revenue of 2.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - UNION SERVICES LANGUEDOC (SIREN 388640807)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
2 532 776 €
N/C
N/C
2 533 277 €
2 267 198 €
N/C
2 286 801 €
2 050 990 €
2 172 758 €
Net income
196 010 €
141 076 €
169 196 €
205 446 €
163 029 €
135 266 €
195 653 €
151 384 €
167 591 €
EBITDA
317 850 €
N/C
N/C
310 897 €
258 484 €
N/C
267 957 €
162 067 €
229 103 €
Net margin
7.7%
N/C
N/C
8.1%
7.2%
N/C
8.6%
7.4%
7.7%
Revenue and income statement
In 2024, UNION SERVICES LANGUEDOC achieves revenue of 2.5 M€. Revenue is growing positively over 9 years (CAGR: +1.9%). After deducting consumption (180 k€), gross margin stands at 2.4 M€, i.e. a rate of 93%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 318 k€, representing 12.5% of revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 196 k€, i.e. 7.7% 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
2 532 776 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 352 800 €
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
317 850 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
259 019 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
196 010 €
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
12.5%
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
The debt ratio (= Financial debt / Equity x 100) stands at 10%. 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 44%. 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 9.4% 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
9.534%
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
44.29%
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
9.378%
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
0.217
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution UNION SERVICES LANGUEDOC
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
27.497
37.075
28.31
48.626
104.119
34.312
25.973
10.635
9.534
Financial autonomy
49.115
47.877
49.615
46.486
35.877
48.028
51.325
58.837
44.29
Repayment capacity
1.305
1.925
1.131
None
4.701
1.41
None
None
0.217
Cash flow / Revenue
7.545%
7.434%
9.259%
None%
8.472%
9.035%
None%
None%
9.378%
Sector positioning
Debt ratio
9.532024
2022
2023
2024
Q1: 0.0
Med: 9.64
Q3: 46.81
Good-7 pts over 3 years
In 2024, the debt ratio of UNION SERVICES LANGUEDOC (9.53) 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
44.29%2024
2022
2023
2024
Q1: 7.62%
Med: 29.57%
Q3: 51.09%
Good-8 pts over 3 years
In 2024, the financial autonomy of UNION SERVICES LANGUEDOC (44.3%) 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
0.22 years2024
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.78 years
Average
In 2024, the repayment capacity of UNION SERVICES LANGUEDOC (0.22) 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 166.48. 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 0.9x. Danger: operating income does not cover interest charges, unsustainable situation.
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
166.476
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
0.87
Liquidity indicators evolution UNION SERVICES LANGUEDOC
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
256.797
273.0
261.006
306.319
363.311
271.397
261.195
254.458
166.476
Interest coverage
0.451
0.487
0.426
None
0.298
0.163
None
None
0.87
Sector positioning
Liquidity ratio
166.482024
2022
2023
2024
Q1: 112.03
Med: 158.61
Q3: 240.18
Good-23 pts over 3 years
In 2024, the liquidity ratio of UNION SERVICES LANGUEDOC (166.48) 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
0.87x2024
2024
Q1: 0.0x
Med: 0.0x
Q3: 1.79x
Good
In 2024, the interest coverage of UNION SERVICES LANGUEDOC (0.9x) 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: 52 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 25 days. The company must finance 27 days of gap between collections and payments. WCR is negative (-8 days): operations structurally generate cash. Over 2016-2024, WCR increased by +53%, requiring additional financing.
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
-54 607 €
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
52 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
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
-8 j
WCR and payment terms evolution UNION SERVICES LANGUEDOC
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-115 938 €
-25 945 €
-55 867 €
0 €
-107 715 €
-197 165 €
0 €
0 €
-54 607 €
Inventory turnover (days)
1
1
1
0
1
1
0
0
0
Customer payment term (days)
46
52
48
0
64
52
0
0
52
Supplier payment term (days)
41
41
33
0
37
44
0
0
25
Positioning of UNION SERVICES LANGUEDOC in its sector
Comparison with sector Nettoyage courant des bâtiments
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (29 transactions).
This range of 413 284€ to 1 790 416€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
413k€858k€1790k€
858 879 €Range: 413 284€ - 1 790 416€
NAF 5 année 2024
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 29 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 (Nettoyage courant des bâtiments)
Compare UNION SERVICES LANGUEDOC with other companies in the same sector:
Frequently asked questions about UNION SERVICES LANGUEDOC
What is the revenue of UNION SERVICES LANGUEDOC ?
The revenue of UNION SERVICES LANGUEDOC in 2024 is 2.5 M€.
Is UNION SERVICES LANGUEDOC profitable?
Yes, UNION SERVICES LANGUEDOC generated a net profit of 196 k€ in 2024.
Where is the headquarters of UNION SERVICES LANGUEDOC ?
The headquarters of UNION SERVICES LANGUEDOC is located in BALMA (31130), in the department Haute-Garonne.
Where to find the tax return of UNION SERVICES LANGUEDOC ?
The tax return of UNION SERVICES LANGUEDOC 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 UNION SERVICES LANGUEDOC operate?
UNION SERVICES LANGUEDOC operates in the sector Nettoyage courant des bâtiments (NAF code 81.21Z). 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