Mitarbeiter: NN (None)Rechtsform: Société à responsabilité limitée (sans autre indication)Größe: PMEGründungsdatum: 1993-10-08 (32 Jahre)Status: AktivBranche: Location de terrains et d'autres biens immobiliersStandort: PARIS (75012), Paris
G M N LE TRIOMPHE : revenue, balance sheet and financial ratios
G M N LE TRIOMPHE is a French company
founded 32 years ago,
specialized in the sector Location de terrains et d'autres biens immobiliers.
Based in PARIS (75012),
this company of category PME
shows in 2018 a revenue of 120 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Historique financier - G M N LE TRIOMPHE (SIREN 393255823)
Kennzahl
2018
2017
2016
Umsatz
120 000 €
120 000 €
120 000 €
Nettoergebnis
52 715 €
33 952 €
35 745 €
EBITDA
-19 189 €
-42 256 €
-69 682 €
Nettomarge
43.9%
28.3%
29.8%
Umsatz und Gewinn- und Verlustrechnung
In 2018, G M N LE TRIOMPHE achieves revenue of 120 k€. Activity remains stable over the period (CAGR: 0.0%). Slight decline of 0% vs 2017. After deducting consumption (0 €), gross margin stands at 120 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -19 k€, representing -16.0% of revenue. Positive scissor effect: EBITDA margin improves by +19.2 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 53 k€, i.e. 43.9% of revenue. This profit can be retained or distributed to shareholders.
Umsatz (2018)
?
Umsatz
Definition
Gesamtbetrag der Verkäufe von Waren und Dienstleistungen des Unternehmens.
Formel
Warenverkäufe + Verkaufte Produktion
120 000 €
Bruttomarge (2018)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
120 000 €
EBITDA (2018)
?
EBITDA (Betriebsergebnis vor Abschreibungen)
Definition
Ressource générée par l'activité courante, avant amortissements et charges financières.
Formel
Wertschöpfung - Personalkosten - Steuern
Interpretation
Positiv = rentable Tätigkeit
-19 189 €
EBIT (2018)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
84 677 €
Nettoergebnis (2018)
?
Nettoergebnis
Definition
Bénéfice ou perte après toutes les charges, y compris impôts et éléments exceptionnels.
Le compte de résultat détaillé n'est pas disponible pour cette entreprise (liasse simplifiée ou données confidentielles).
Évolution graphique
Anzeigen :
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Aktiva
Chargement des données...
Poste
Brutto
Abschr.
Netto
%
Entwicklung
Données de bilan actif non disponibles pour cette entreprise
Passiva
Chargement des données...
Poste
Jahr
%
Entwicklung
Données de bilan passif non disponibles pour cette entreprise
Solvenz- und Verschuldungskennzahlen
The debt ratio (= Financial debt / Equity x 100) stands at 905%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 10%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Verschuldungsgrad (2018)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
905.068%
Finanzielle Autonomie (2018)
?
Finanzielle Autonomie
Definition
Anteil des Eigenkapitals an der Gesamtfinanzierung.
Entwicklung der Solvenzkennzahlen G M N LE TRIOMPHE
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2017
2018
Verschuldungsgrad
550.984
1375.471
905.068
Finanzielle Autonomie
13.605
6.021
9.582
Rückzahlungsfähigkeit
-17.167
-18.033
-25.263
Cashflow / Umsatz
-55.128%
-57.251%
-42.628%
Positionnement sectoriel
Debt ratio
905.072018
2016
2017
2018
Q1: 0.0
Méd: 13.96
Q3: 156.7
Average
In 2018, the debt ratio of G M N LE TRIOMPHE (905.07) 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
9.58%2018
2016
2017
2018
Q1: 3.47%
Méd: 39.66%
Q3: 79.19%
Average
In 2018, the financial autonomy of G M N LE TRIOMPHE (9.6%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
-25.26 years2018
2016
2017
2018
Q1: 0.0 years
Méd: 0.5 years
Q3: 8.02 years
Excellent
In 2018, the repayment capacity of G M N LE TRIOMPHE (-25.26) 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.
Liquiditätskennzahlen
The liquidity ratio (= Current assets / Current liabilities) stands at 121.20. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquiditätsquote (2018)
?
Liquiditätsquote
Definition
Fähigkeit, kurzfristige Schulden mit dem Umlaufvermögen zu decken.
Formel
Umlaufvermögen / Kurzfristige Verbindlichkeiten
Interpretation
> 1.5 : Sehr gut 1-1.5 : Angemessen < 1 : Risque de liquidité
121.202
Zinsdeckung (2018)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Entwicklung der Liquiditätskennzahlen G M N LE TRIOMPHE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2016
2017
2018
Liquiditätsquote
49.525
39.545
121.202
Zinsdeckung
-33.422
-47.364
-95.002
Positionnement sectoriel
Liquidity ratio
121.22018
2016
2017
2018
Q1: 74.11
Méd: 236.58
Q3: 909.6
Average+7 pts über 3 Jahre
In 2018, the liquidity ratio of G M N LE TRIOMPHE (121.20) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
-95.0x2018
2016
2017
2018
Q1: 0.0x
Méd: 0.03x
Q3: 14.62x
Average
In 2018, the interest coverage of G M N LE TRIOMPHE (-95.0x) 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.
Umlaufvermögensbedarf und Zahlungsfristen
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: 91 days. Excellent situation: suppliers finance 91 days of the operating cycle (retail model). WCR is negative (-46 days): operations structurally generate cash. Over 2016-2018, WCR increased by +83%, requiring additional financing.
Operatives Working Capital (2018)
?
Operatives Working Capital
Definition
Besoin de financement généré par le cycle d'exploitation (stocks + créances - dettes fournisseurs).
(Lieferantenverbindlichkeiten / Einkäufe inkl. MwSt.) x 360
Interpretation
Je länger die Frist, desto besser für die Liquidität
91 j
Lagerumschlag (2018)
?
Lagerumschlag (Tage)
Definition
Durchschnittliche Lagerdauer für Waren oder Materialien.
Formel
(Vorräte / Einkaufskosten) x 360
Interpretation
Je niedriger das Verhältnis, desto schneller der Umschlag
0 j
Working Capital in Umsatztagen (2018)
?
Working Capital in Umsatztagen
Definition
Drückt den Betriebskapitalbedarf in Umsatztagen aus.
Formel
(BFR exploitation / CA) x 360
Interpretation
Je weniger Tage, desto besser das Working Capital Management
-46 j
Entwicklung des Working Capital und der Zahlungsfristen G M N LE TRIOMPHE
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2017
2018
BFR d'exploitation
-90 072 €
-101 794 €
-15 172 €
Lagerumschlag (Tage)
0
0
0
Crédit clients (jours)
0
13
0
Crédit fournisseurs (jours)
115
95
91
Positionnement de G M N LE TRIOMPHE dans son secteur
Vergleich mit der Branche Location de terrains et d'autres biens immobiliers
Bewertungsschätzung
Based on 184 transactions of similar company sales
in 2018,
the value of G M N LE TRIOMPHE is estimated at
156 421 €
(range 58 486€ - 350 998€).
The price/revenue ratio is 0.55x
(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.
Estimated enterprise value2018
184 transactions
58k€156k€350k€
156 421 €Range: 58 486€ - 350 998€
NAF 5 année 2018
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
120 000 €×0.55x
Estimation66 459 €
31 321€ - 214 359€
Net Income Multiple20%
52 715 €×5.5x
Estimation291 366 €
99 235€ - 555 959€
Bewertungsentwicklung
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 184 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 (Location de terrains et d'autres biens immobiliers)
Compare G M N LE TRIOMPHE with other companies in the same sector:
Frequently asked questions about G M N LE TRIOMPHE
What is the revenue of G M N LE TRIOMPHE ?
The revenue of G M N LE TRIOMPHE in 2018 is 120 k€.
Is G M N LE TRIOMPHE profitable?
Yes, G M N LE TRIOMPHE generated a net profit of 53 k€ in 2018.
Where is the headquarters of G M N LE TRIOMPHE ?
The headquarters of G M N LE TRIOMPHE is located in PARIS (75012), in the department Paris.
Where to find the tax return of G M N LE TRIOMPHE ?
The tax return of G M N LE TRIOMPHE 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 G M N LE TRIOMPHE operate?
G M N LE TRIOMPHE operates in the sector Location de terrains et d'autres biens immobiliers (NAF code 68.20B). See the 'Sector positioning' section above to compare the company with its competitors.
Item evolution
Drehen Sie Ihr Telefon ins Querformat, um das Diagramm anzuzeigen