Mitarbeiter: 03 (2023.0)Rechtsform: Société coopérativeGröße: PMEGründungsdatum: 2018-10-01 (7 Jahre)Status: AktivBranche: Location de terrains et d'autres biens immobiliersStandort: PLAIGNE (11420), Aude
GUEVAER IMMOBILIER : revenue, balance sheet and financial ratios
GUEVAER IMMOBILIER is a French company
founded 7 years ago,
specialized in the sector Location de terrains et d'autres biens immobiliers.
Based in PLAIGNE (11420),
this company of category PME
shows in 2023 a revenue of 582 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2023, GUEVAER IMMOBILIER achieves revenue of 582 k€. Over the period 2019-2023, the company shows strong growth with a CAGR (compound annual growth rate) of +9.8%. Vs 2022, growth of +16% (503 k€ -> 582 k€). After deducting consumption (275 k€), gross margin stands at 307 k€, i.e. a rate of 53%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 68 k€, representing 11.6% of revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 35 k€, i.e. 6.1% of revenue. This profit can be retained or distributed to shareholders.
Umsatz (2023)
?
Umsatz
Definition
Gesamtbetrag der Verkäufe von Waren und Dienstleistungen des Unternehmens.
Formel
Warenverkäufe + Verkaufte Produktion
582 296 €
Bruttomarge (2023)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
307 155 €
EBITDA (2023)
?
EBITDA (Betriebsergebnis vor Abschreibungen)
Definition
Ressource générée par l'activité courante, avant amortissements et charges financières.
Formel
Wertschöpfung - Personalkosten - Steuern
Interpretation
Positiv = rentable Tätigkeit
67 762 €
EBIT (2023)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
50 745 €
Nettoergebnis (2023)
?
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 44%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 57%. 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 1.7 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 9.0% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
Verschuldungsgrad (2023)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
44.429%
Finanzielle Autonomie (2023)
?
Finanzielle Autonomie
Definition
Anteil des Eigenkapitals an der Gesamtfinanzierung.
Entwicklung der Solvenzkennzahlen GUEVAER IMMOBILIER
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2019
2020
2021
2022
2023
Verschuldungsgrad
683.621
293.286
141.43
92.1
44.429
Finanzielle Autonomie
11.695
21.047
35.877
44.927
57.03
Rückzahlungsfähigkeit
15.695
4.103
3.049
3.483
1.71
Cashflow / Umsatz
4.692%
12.049%
11.957%
8.781%
9.024%
Positionnement sectoriel
Debt ratio
44.432023
2021
2022
2023
Q1: -25.49
Méd: 7.72
Q3: 166.29
Average-14 pts über 3 Jahre
In 2023, the debt ratio of GUEVAER IMMOBILIER (44.43) 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
57.03%2023
2021
2022
2023
Q1: 0.44%
Méd: 30.88%
Q3: 76.22%
Good+16 pts über 3 Jahre
In 2023, the financial autonomy of GUEVAER IMMOBILIER (57.0%) 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
1.71 years2023
2021
2022
2023
Q1: -0.3 years
Méd: 0.44 years
Q3: 10.35 years
Average
In 2023, the repayment capacity of GUEVAER IMMOBILIER (1.71) 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.
Liquiditätskennzahlen
The liquidity ratio (= Current assets / Current liabilities) stands at 72.17. 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 1.9x. Coverage is limited: any activity downturn would jeopardize interest payments.
Liquiditätsquote (2023)
?
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
72.173
Zinsdeckung (2023)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Entwicklung der Liquiditätskennzahlen GUEVAER IMMOBILIER
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2019
2020
2021
2022
2023
Liquiditätsquote
86.355
73.751
99.866
89.971
72.173
Zinsdeckung
12.451
3.415
2.367
2.872
1.859
Positionnement sectoriel
Liquidity ratio
72.172023
2021
2022
2023
Q1: 95.05
Méd: 298.22
Q3: 1222.5
Watch
In 2023, the liquidity ratio of GUEVAER IMMOBILIER (72.17) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
1.86x2023
2021
2022
2023
Q1: 0.0x
Méd: 0.0x
Q3: 16.99x
Good
In 2023, the interest coverage of GUEVAER IMMOBILIER (1.9x) 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.
Umlaufvermögensbedarf und Zahlungsfristen
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 1 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 29 days. Favorable situation: supplier credit is longer than customer credit by 28 days. Inventory turnover is 7 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. WCR is negative (-4 days): operations structurally generate cash. Notable WCR improvement over the period (-275%), freeing up cash.
Operatives Working Capital (2023)
?
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
29 j
Lagerumschlag (2023)
?
Lagerumschlag (Tage)
Definition
Durchschnittliche Lagerdauer für Waren oder Materialien.
Formel
(Vorräte / Einkaufskosten) x 360
Interpretation
Je niedriger das Verhältnis, desto schneller der Umschlag
7 j
Working Capital in Umsatztagen (2023)
?
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
-4 j
Entwicklung des Working Capital und der Zahlungsfristen GUEVAER IMMOBILIER
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2019
2020
2021
2022
2023
BFR d'exploitation
3 278 €
-27 331 €
-4 798 €
4 991 €
-5 741 €
Lagerumschlag (Tage)
3
4
5
7
7
Crédit clients (jours)
4
1
1
1
1
Crédit fournisseurs (jours)
20
31
27
28
29
Positionnement de GUEVAER IMMOBILIER dans son secteur
Vergleich mit der Branche Location de terrains et d'autres biens immobiliers
Bewertungsschätzung
Based on 215 transactions of similar company sales
in 2023,
the value of GUEVAER IMMOBILIER is estimated at
303 805 €
(range 99 577€ - 562 036€).
With an EBITDA of 67 762€, the sector multiple of 5.2x is applied.
The price/revenue ratio is 0.51x
(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 value2023
215 transactions
99k€303k€562k€
303 805 €Range: 99 577€ - 562 036€
NAF 5 année 2023
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
67 762 €×5.2x
Estimation349 214 €
88 600€ - 561 129€
Revenue Multiple30%
582 296 €×0.51x
Estimation297 330 €
135 388€ - 680 205€
Net Income Multiple20%
35 264 €×5.7x
Estimation199 994 €
73 307€ - 387 053€
Bewertungsentwicklung
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 215 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 GUEVAER IMMOBILIER with other companies in the same sector:
Frequently asked questions about GUEVAER IMMOBILIER
What is the revenue of GUEVAER IMMOBILIER ?
The revenue of GUEVAER IMMOBILIER in 2023 is 582 k€.
Is GUEVAER IMMOBILIER profitable?
Yes, GUEVAER IMMOBILIER generated a net profit of 35 k€ in 2023.
Where is the headquarters of GUEVAER IMMOBILIER ?
The headquarters of GUEVAER IMMOBILIER is located in PLAIGNE (11420), in the department Aude.
Where to find the tax return of GUEVAER IMMOBILIER ?
The tax return of GUEVAER IMMOBILIER 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 GUEVAER IMMOBILIER operate?
GUEVAER IMMOBILIER 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