Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.

LOGIC'ASSUR : revenue, balance sheet and financial ratios

LOGIC'ASSUR is a French company founded 22 years ago, specialized in the sector Activités des agents et courtiers d'assurances. Based in ERNEE (53500), this company of category PME shows in 2022 a revenue of 2.1 M€. Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.

Data updated on 2026-05-02

Sources : INPI & INSEE SIRENE - Processing : Ministry of Economy

Historique financier - LOGIC'ASSUR (SIREN 450109392)
Indicador 2025 2024 2023 2022 2021 2020 2019 2018 2017 2016
Ingresos N/C N/C N/C 2 146 233 € N/C N/C N/C N/C N/C N/C
Resultado neto 455 375 € 391 159 € 349 422 € 295 229 € 292 271 € 236 745 € 140 651 € 82 784 € 135 126 € 216 233 €
EBITDA N/C N/C N/C 368 775 € N/C N/C N/C N/C N/C N/C
Margen neto N/C N/C N/C 13.8% N/C N/C N/C N/C N/C N/C

Ingresos y cuenta de resultados

In 2025, LOGIC'ASSUR generates positive net income of 455 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2025: 216 k€ -> 455 k€.

Resultado neto (2025) ?
Resultado neto
Definición
Bénéfice ou perte après toutes les charges, y compris impôts et éléments exceptionnels.
Fórmula
Resultado corriente + Resultado excepcional - Impuesto sobre beneficios

455 375 €

Chargement du compte de résultat...

Évolution graphique

Mostrar :

Activo

Chargement des données...

Pasivo

Chargement des données...

Ratios de solvencia y endeudamiento

The debt ratio (= Financial debt / Equity x 100) stands at 8%. 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 83%. This high autonomy means the company finances most of its assets through equity, a sign of strength.

Ratio de endeudamiento (2025) ?
Ratio de endeudamiento
Definición
Mide la proporción de deuda respecto a los fondos propios.
Fórmula
(Deuda financiera / Fondos propios) x 100
Interpretación
< 50% : Faible
50-100% : Moderado
> 100% : Alto

8.109%

Autonomía financiera (2025) ?
Autonomía financiera
Definición
Porcentaje de fondos propios en la financiación total.
Fórmula
(Fondos propios / Total balance) x 100
Interpretación
> 30% : Buena autonomía
20-30% : Media
< 20% : Faible

82.524%

Ratio de obsolescencia (2025) ?
Ratio de obsolescencia
Definición
Mide el grado de desgaste del inmovilizado material.
Fórmula
Amortización acumulada / Inmovilizado bruto x 100
Interpretación
< 50% : Activos recientes
50-70% : Desgaste normal
> 70% : Activos envejecidos

22.0%

Evolución de indicadores de solvencia
LOGIC'ASSUR

Positionnement sectoriel

Debt ratio
8.11 2025
2023
2024
2025
Q1: 0.0
Méd: 5.27
Q3: 45.01
Average

In 2025, the debt ratio of LOGIC'ASSUR (8.11) 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
82.52% 2025
2023
2024
2025
Q1: 14.56%
Méd: 50.89%
Q3: 78.66%
Excellent

In 2025, the financial autonomy of LOGIC'ASSUR (82.5%) 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.

Ratios de liquidez

The liquidity ratio (= Current assets / Current liabilities) stands at 428.49. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.

Ratio de liquidez (2025) ?
Ratio de liquidez
Definición
Capacidad para pagar las deudas a corto plazo con el activo circulante.
Fórmula
Activo circulante / Pasivo circulante
Interpretación
> 1.5 : Muy bueno
1-1.5 : Correcto
< 1 : Risque de liquidité

428.488

Evolución de indicadores de liquidez
LOGIC'ASSUR

Positionnement sectoriel

Liquidity ratio
428.49 2025
2023
2024
2025
Q1: 157.83
Méd: 327.31
Q3: 847.28
Good -8 pts durante 3 años

In 2025, the liquidity ratio of LOGIC'ASSUR (428.49) 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.

Necesidad de fondo de rotación (NFR) y plazos de pago

Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments.

NFR de explotación (2025) ?
NFR de explotación
Definición
Besoin de financement généré par le cycle d'exploitation (stocks + créances - dettes fournisseurs).
Fórmula
Stocks + Créances clients - Dettes fournisseurs
Interpretación
Negativo = tesorería liberada
Positivo = necesidad de financiación

0 €

Crédito clientes (2025) ?
Crédito clientes (días)
Definición
Plazo medio de cobro a clientes.
Fórmula
(Cuentas por cobrar / Ingresos con IVA) x 360
Interpretación
< 45j : Bueno
45-60j : Medio
> 60j : Largo

0 j

Crédito proveedores (2025) ?
Crédito proveedores (días)
Definición
Plazo medio de pago a proveedores.
Fórmula
(Cuentas por pagar / Compras con IVA) x 360
Interpretación
Cuanto más largo sea el plazo, mejor para la tesorería

0 j

Rotación de inventario (2025) ?
Rotación de inventario (días)
Definición
Duración media de almacenamiento de mercancías o materiales.
Fórmula
(Existencias / Coste de compra) x 360
Interpretación
Cuanto menor sea el ratio, más rápida es la rotación

0 j

Evolución del NFR y plazos
LOGIC'ASSUR

Positionnement de LOGIC'ASSUR dans son secteur

Comparación con el sector Activités des agents et courtiers d'assurances

Estimación de valoración

Based on 193 transactions of similar company sales (all years), the value of LOGIC'ASSUR is estimated at 916 519 € (range 433 531€ - 4 184 733€). 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 value 2025
193 transactions
433k€ 916k€ 4184k€
916 519 € Range: 433 531€ - 4 184 733€
NAF 5 all-time

Valuation method used

Net Income Multiple
455 375 € × 2.0x = 916 519 €
Range: 433 531€ - 4 184 733€

Only this financial indicator is available for this company.

Evolución de la valoración

How is this estimate calculated?

This estimate is based on the analysis of 193 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 (Activités des agents et courtiers d'assurances)

Compare LOGIC'ASSUR with other companies in the same sector:

Frequently asked questions about LOGIC'ASSUR

What is the revenue of LOGIC'ASSUR ?

The revenue of LOGIC'ASSUR in 2022 is 2.1 M€.

Is LOGIC'ASSUR profitable?

Yes, LOGIC'ASSUR generated a net profit of 455 k€ in 2025.

Where is the headquarters of LOGIC'ASSUR ?

The headquarters of LOGIC'ASSUR is located in ERNEE (53500), in the department Mayenne.

Where to find the tax return of LOGIC'ASSUR ?

The tax return of LOGIC'ASSUR 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 LOGIC'ASSUR operate?

LOGIC'ASSUR operates in the sector Activités des agents et courtiers d'assurances (NAF code 66.22Z). See the 'Sector positioning' section above to compare the company with its competitors.