Mitarbeiter: 01 (2023.0)Rechtsform: SCA (commandite par actions)Größe: PMEGründungsdatum: 2013-01-18 (13 Jahre)Status: AktivBranche: Activités des sièges sociauxStandort: ROGNAC (13340), Bouches-du-Rhone
GPH INVEST : revenue, balance sheet and financial ratios
GPH INVEST is a French company
founded 13 years ago,
specialized in the sector Activités des sièges sociaux.
Based in ROGNAC (13340),
this company of category PME
shows in 2024 a revenue of 92 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2024, GPH INVEST achieves revenue of 92 k€. Activity remains stable over the period (CAGR: -4.1%). Vs 2023, growth of +202% (30 k€ -> 92 k€). After deducting consumption (0 €), gross margin stands at 92 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 -26 k€, representing -28.5% of revenue. Positive scissor effect: EBITDA margin improves by +185.0 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 36 k€, i.e. 38.8% of revenue. This profit can be retained or distributed to shareholders.
Umsatz (2024)
?
Umsatz
Definition
Gesamtbetrag der Verkäufe von Waren und Dienstleistungen des Unternehmens.
Formel
Warenverkäufe + Verkaufte Produktion
92 000 €
Bruttomarge (2024)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
92 000 €
EBITDA (2024)
?
EBITDA (Betriebsergebnis vor Abschreibungen)
Definition
Ressource générée par l'activité courante, avant amortissements et charges financières.
Formel
Wertschöpfung - Personalkosten - Steuern
Interpretation
Positiv = rentable Tätigkeit
-26 214 €
EBIT (2024)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
-26 338 €
Nettoergebnis (2024)
?
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 455%. 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 16%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Verschuldungsgrad (2024)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
455.243%
Finanzielle Autonomie (2024)
?
Finanzielle Autonomie
Definition
Anteil des Eigenkapitals an der Gesamtfinanzierung.
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2018
2020
2021
2022
2023
2024
Verschuldungsgrad
535.347
256.544
261.781
398.061
685.13
455.243
Finanzielle Autonomie
13.311
22.938
23.379
18.147
11.459
16.236
Rückzahlungsfähigkeit
24.685
13.324
-3.532
-17.677
-4.531
-27.342
Cashflow / Umsatz
13.698%
24.953%
-81.679%
-26.249%
-230.241%
-19.555%
Positionnement sectoriel
Debt ratio
455.242024
2022
2023
2024
Q1: 0.06
Méd: 14.61
Q3: 89.57
Average
In 2024, the debt ratio of GPH INVEST (455.24) 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
16.24%2024
2022
2023
2024
Q1: 11.57%
Méd: 51.97%
Q3: 85.24%
Average
In 2024, the financial autonomy of GPH INVEST (16.2%) 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
-27.34 years2024
2022
2023
2024
Q1: 0.0 years
Méd: 0.2 years
Q3: 3.73 years
Excellent
In 2024, the repayment capacity of GPH INVEST (-27.34) 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 958.97. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquiditätsquote (2024)
?
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
958.972
Zinsdeckung (2024)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2018
2020
2021
2022
2023
2024
Liquiditätsquote
606.458
528.208
622.958
1005.759
957.363
958.972
Zinsdeckung
737.48
4.716
21.901
-49.358
-0.18
-0.282
Positionnement sectoriel
Liquidity ratio
958.972024
2022
2023
2024
Q1: 116.63
Méd: 458.65
Q3: 2184.57
Good-6 pts über 3 Jahre
In 2024, the liquidity ratio of GPH INVEST (958.97) 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
-0.28x2024
2022
2023
2024
Q1: -45.56x
Méd: 0.0x
Q3: 2.85x
Average+25 pts über 3 Jahre
In 2024, the interest coverage of GPH INVEST (-0.3x) 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: 857 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 12 days. The gap of 845 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 2181 days of revenue, i.e. 557 k€ to permanently finance. Over 2018-2024, WCR increased by +28%, requiring additional financing.
Operatives Working Capital (2024)
?
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
12 j
Lagerumschlag (2024)
?
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 (2024)
?
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
2181 j
Entwicklung des Working Capital und der Zahlungsfristen GPH INVEST
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2018
2020
2021
2022
2023
2024
BFR d'exploitation
437 152 €
487 982 €
541 502 €
591 695 €
519 195 €
557 437 €
Lagerumschlag (Tage)
0
0
0
0
0
0
Crédit clients (jours)
579
704
569
766
2467
857
Crédit fournisseurs (jours)
46
37
47
20
7
12
Positionnement de GPH INVEST dans son secteur
Vergleich mit der Branche Activités des sièges sociaux
Bewertungsschätzung
Based on 103 transactions of similar company sales
in 2024,
the value of GPH INVEST is estimated at
156 454 €
(range 56 498€ - 407 252€).
The price/revenue ratio is 0.38x
(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 value2024
103 transactions
56k€156k€407k€
156 454 €Range: 56 498€ - 407 252€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
92 000 €×0.38x
Estimation34 741 €
16 559€ - 70 165€
Net Income Multiple20%
35 657 €×9.5x
Estimation339 024 €
116 408€ - 912 885€
Bewertungsentwicklung
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 103 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 sièges sociaux)
Compare GPH INVEST with other companies in the same sector:
Yes, GPH INVEST generated a net profit of 36 k€ in 2024.
Where is the headquarters of GPH INVEST ?
The headquarters of GPH INVEST is located in ROGNAC (13340), in the department Bouches-du-Rhone.
Where to find the tax return of GPH INVEST ?
The tax return of GPH INVEST 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 GPH INVEST operate?
GPH INVEST operates in the sector Activités des sièges sociaux (NAF code 70.10Z). 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