AUBRET GESTION SAS : revenue, balance sheet and financial ratios
AUBRET GESTION SAS is a French company
founded 27 years ago,
specialized in the sector Activités des sociétés holding.
Based in ANCENIS-SAINT-GEREON (44150),
this company of category PME
shows in 2024 a revenue of 255 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - AUBRET GESTION SAS (SIREN 420618563)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
255 247 €
261 213 €
208 508 €
308 191 €
251 540 €
409 400 €
223 249 €
218 250 €
200 266 €
Net income
-106 498 €
-97 115 €
-478 481 €
-1 690 224 €
-2 624 618 €
253 064 €
41 235 €
-2 346 213 €
-724 659 €
EBITDA
-241 274 €
-274 789 €
-263 687 €
-184 054 €
-175 746 €
-75 592 €
-317 380 €
-391 599 €
-393 601 €
Net margin
-41.7%
-37.2%
-229.5%
-548.4%
-1043.4%
61.8%
18.5%
-1075.0%
-361.8%
Revenue and income statement
In 2024, AUBRET GESTION SAS achieves revenue of 255 k€. Revenue is growing positively over 9 years (CAGR: +3.1%). Slight decline of -2% vs 2023. After deducting consumption (-43 €), gross margin stands at 255 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 -241 k€, representing -94.5% of revenue. Positive scissor effect: EBITDA margin improves by +10.7 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -106 k€ (-41.7% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
255 247 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
255 290 €
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
-241 274 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-250 951 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-106 498 €
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
-94.5%
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 34%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 67%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
34.307%
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
66.872%
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
-18.404%
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
-27.591
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
15.364
19.45
21.861
19.766
37.52
20.117
27.427
30.86
34.307
Financial autonomy
85.214
82.289
80.888
81.56
70.789
81.098
74.331
70.339
66.872
Repayment capacity
-4.122
15.395
-86.224
4.015
59.508
0.859
114.396
-25.277
-27.591
Cash flow / Revenue
-133.78%
45.152%
-8.59%
78.234%
15.077%
333.618%
4.603%
-18.086%
-18.404%
Sector positioning
Debt ratio
34.312024
2022
2023
2024
Q1: 0.01
Med: 8.77
Q3: 62.6
Average+7 pts over 3 years
In 2024, the debt ratio of AUBRET GESTION SAS (34.31) 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
66.87%2024
2022
2023
2024
Q1: 15.71%
Med: 62.26%
Q3: 91.3%
Good-7 pts over 3 years
In 2024, the financial autonomy of AUBRET GESTION SAS (66.9%) 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
-27.59 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.09 years
Q3: 3.07 years
Excellent-50 pts over 3 years
In 2024, the repayment capacity of AUBRET GESTION SAS (-27.59) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 202.49. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
202.489
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
-27.162
Liquidity indicators evolution AUBRET GESTION SAS
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
354.527
542.914
515.772
444.165
839.122
1229.788
766.921
228.939
202.489
Interest coverage
-302.974
-646.833
-5.447
-211.1
-1552.552
-54.499
-441.642
-104.385
-27.162
Sector positioning
Liquidity ratio
202.492024
2022
2023
2024
Q1: 138.65
Med: 681.09
Q3: 3914.52
Average-25 pts over 3 years
In 2024, the liquidity ratio of AUBRET GESTION SAS (202.49) 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
-27.16x2024
2022
2023
2024
Q1: -74.77x
Med: 0.0x
Q3: 0.0x
Average+16 pts over 3 years
In 2024, the interest coverage of AUBRET GESTION SAS (-27.2x) 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.
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: 1422 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 272 days. The gap of 1150 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 1086 days of revenue, i.e. 770 k€ to permanently finance. Notable WCR improvement over the period (-70%), freeing up cash.
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
769 702 €
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
1422 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
272 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
1086 j
WCR and payment terms evolution AUBRET GESTION SAS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
2 575 597 €
1 505 059 €
1 721 071 €
2 899 260 €
1 388 697 €
1 508 727 €
1 911 414 €
681 719 €
769 702 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
481
470
589
0
675
561
1126
1188
1422
Supplier payment term (days)
135
76
78
123
61
31
146
196
272
Positioning of AUBRET GESTION SAS in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 54 transactions of similar company sales
in 2024,
the value of AUBRET GESTION SAS is estimated at
150 282 €
(range 93 494€ - 178 657€).
The price/revenue ratio is 0.59x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
54 tx
93k€150k€178k€
150 282 €Range: 93 494€ - 178 657€
NAF 5 année 2024
Valuation method used
Revenue Multiple
255 247 €
×
0.59x
=150 282 €
Range: 93 495€ - 178 657€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 54 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 sociétés holding)
Compare AUBRET GESTION SAS with other companies in the same sector:
Frequently asked questions about AUBRET GESTION SAS
What is the revenue of AUBRET GESTION SAS ?
The revenue of AUBRET GESTION SAS in 2024 is 255 k€.
Is AUBRET GESTION SAS profitable?
AUBRET GESTION SAS recorded a net loss in 2024.
Where is the headquarters of AUBRET GESTION SAS ?
The headquarters of AUBRET GESTION SAS is located in ANCENIS-SAINT-GEREON (44150), in the department Loire-Atlantique.
Where to find the tax return of AUBRET GESTION SAS ?
The tax return of AUBRET GESTION SAS 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 AUBRET GESTION SAS operate?
AUBRET GESTION SAS operates in the sector Activités des sociétés holding (NAF code 64.20Z). 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