Employees: NN (None)Legal category: SCA (commandite par actions)Size: GECreation date: 2009-01-01 (17 years)Status: ActiveBusiness sector: Agences immobilièresLocation: LYON (69006), Rhone
BGC PORTE DE LA DOMBES : revenue, balance sheet and financial ratios
BGC PORTE DE LA DOMBES is a French company
founded 17 years ago,
specialized in the sector Agences immobilières.
Based in LYON (69006),
this company of category GE
shows in 2024 a revenue of 62 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - BGC PORTE DE LA DOMBES (SIREN 509482105)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
62 259 €
40 708 €
717 353 €
710 008 €
583 457 €
666 026 €
613 497 €
562 991 €
N/C
Net income
14 827 €
9 716 €
117 275 €
73 839 €
30 598 €
46 268 €
19 711 €
49 538 €
31 934 €
EBITDA
33 995 €
14 520 €
186 026 €
102 783 €
46 120 €
54 625 €
37 335 €
65 392 €
N/C
Net margin
23.8%
23.9%
16.3%
10.4%
5.2%
6.9%
3.2%
8.8%
N/C
Revenue and income statement
In 2024, BGC PORTE DE LA DOMBES achieves revenue of 62 k€. Revenue is declining over the period 2017-2024 (CAGR: -27.0%). Vs 2023, growth of +53% (41 k€ -> 62 k€). After deducting consumption (0 €), gross margin stands at 62 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 34 k€, representing 54.6% of revenue. Positive scissor effect: EBITDA margin improves by +18.9 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 15 k€, i.e. 23.8% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
62 259 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
62 259 €
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
33 995 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
31 147 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
14 827 €
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
54.6%
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 11%. 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 77%. 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 1.2 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 43.0% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
10.639%
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
76.794%
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
42.951%
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
1.214
Solvency indicators evolution BGC PORTE DE LA DOMBES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
47.931
20.444
13.812
13.084
15.649
8.627
1.184
1.001
10.639
Financial autonomy
9.572
10.652
9.802
10.904
12.344
13.842
82.906
17.371
76.794
Repayment capacity
None
0.424
0.421
0.347
0.399
0.183
0.026
0.329
1.214
Cash flow / Revenue
None%
8.815%
4.686%
6.754%
7.071%
10.797%
17.332%
21.706%
42.951%
Sector positioning
Debt ratio
10.642024
2022
2023
2024
Q1: 0.0
Med: 10.0
Q3: 66.37
Average+23 pts over 3 years
In 2024, the debt ratio of BGC PORTE DE LA DOMBES (10.64) 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
76.79%2024
2022
2023
2024
Q1: 2.98%
Med: 26.19%
Q3: 60.09%
Excellent
In 2024, the financial autonomy of BGC PORTE DE LA DOMBES (76.8%) 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.
Repayment capacity
1.21 years2024
2022
2023
2024
Q1: -0.05 years
Med: 0.0 years
Q3: 1.48 years
Average+20 pts over 3 years
In 2024, the repayment capacity of BGC PORTE DE LA DOMBES (1.21) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 636.52. 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 0.3x. Danger: operating income does not cover interest charges, unsustainable situation.
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
636.521
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
0.259
Liquidity indicators evolution BGC PORTE DE LA DOMBES
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
109.491
110.434
107.706
108.321
111.465
114.002
562.323
119.248
636.521
Interest coverage
None
0.765
0.787
0.39
0.317
0.082
0.024
-0.579
0.259
Sector positioning
Liquidity ratio
636.522024
2022
2023
2024
Q1: 104.02
Med: 180.58
Q3: 478.24
Excellent
In 2024, the liquidity ratio of BGC PORTE DE LA DOMBES (636.52) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
0.26x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 1.3x
Good
In 2024, the interest coverage of BGC PORTE DE LA DOMBES (0.3x) 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.
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: 658 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 403 days. The gap of 255 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 2009 days of revenue, i.e. 348 k€ to permanently finance.
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
347 503 €
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
658 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
403 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
2009 j
WCR and payment terms evolution BGC PORTE DE LA DOMBES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
-701 751 €
20 141 €
-13 580 €
-1 640 €
-67 728 €
223 090 €
292 017 €
347 503 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
0
3
7
0
1
1
6
10220
658
Supplier payment term (days)
0
91
47
49
18
57
26
652
403
Positioning of BGC PORTE DE LA DOMBES in its sector
Comparison with sector Agences immobilières
Valuation estimate
Based on 64 transactions of similar company sales
in 2024,
the value of BGC PORTE DE LA DOMBES is estimated at
73 932 €
(range 29 088€ - 102 008€).
With an EBITDA of 33 995€, the sector multiple of 3.1x is applied.
The price/revenue ratio is 0.33x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
64 tx
29k€73k€102k€
73 932 €Range: 29 088€ - 102 008€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
33 995 €×3.1x
Estimation105 875 €
38 145€ - 110 241€
Revenue Multiple30%
62 259 €×0.33x
Estimation20 431 €
11 604€ - 46 503€
Net Income Multiple20%
14 827 €×5.0x
Estimation74 327 €
32 675€ - 164 687€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 64 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 (Agences immobilières)
Compare BGC PORTE DE LA DOMBES with other companies in the same sector:
Frequently asked questions about BGC PORTE DE LA DOMBES
What is the revenue of BGC PORTE DE LA DOMBES ?
The revenue of BGC PORTE DE LA DOMBES in 2024 is 62 k€.
Is BGC PORTE DE LA DOMBES profitable?
Yes, BGC PORTE DE LA DOMBES generated a net profit of 15 k€ in 2024.
Where is the headquarters of BGC PORTE DE LA DOMBES ?
The headquarters of BGC PORTE DE LA DOMBES is located in LYON (69006), in the department Rhone.
Where to find the tax return of BGC PORTE DE LA DOMBES ?
The tax return of BGC PORTE DE LA DOMBES 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 BGC PORTE DE LA DOMBES operate?
BGC PORTE DE LA DOMBES operates in the sector Agences immobilières (NAF code 68.31Z). 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