CABINET GOUDARD ET ASSOCIES : revenue, balance sheet and financial ratios
CABINET GOUDARD ET ASSOCIES is a French company
founded 23 years ago,
specialized in the sector Activité des géomètres.
Based in HOUILLES (78800),
this company of category PME
shows in 2023 a revenue of 1.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CABINET GOUDARD ET ASSOCIES (SIREN 448533661)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 282 642 €
1 156 337 €
1 400 829 €
1 233 080 €
1 327 501 €
1 300 866 €
1 141 987 €
1 093 675 €
Net income
-98 402 €
-104 986 €
-28 179 €
11 749 €
85 901 €
45 361 €
-84 113 €
31 542 €
EBITDA
-34 294 €
-81 001 €
6 469 €
44 579 €
197 694 €
-44 400 €
-82 462 €
105 808 €
Net margin
-7.7%
-9.1%
-2.0%
1.0%
6.5%
3.5%
-7.4%
2.9%
Revenue and income statement
In 2023, CABINET GOUDARD ET ASSOCIES achieves revenue of 1.3 M€. Revenue is growing positively over 8 years (CAGR: +2.3%). Vs 2022, growth of +11% (1.2 M€ -> 1.3 M€). After deducting consumption (0 €), gross margin stands at 1.3 M€, 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 -2.7% of revenue. Positive scissor effect: EBITDA margin improves by +4.3 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -98 k€ (-7.7% of revenue), which will impact equity.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 282 642 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 282 642 €
EBITDA (2023)
?
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
-34 294 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-80 286 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-98 402 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-2.7%
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 15%. 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 70%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
15.448%
Financial autonomy (2023)
?
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
69.617%
Cash flow / Revenue (2023)
?
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
-2.744%
Repayment capacity (2023)
?
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
-4.083
Asset age ratio (2023)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution CABINET GOUDARD ET ASSOCIES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
1.297
6.981
5.576
8.201
22.524
21.225
17.535
15.448
Financial autonomy
85.068
79.753
81.4
80.21
70.249
70.667
71.493
69.617
Repayment capacity
0.845
-1.001
-1.565
0.547
6.807
49.927
-2.551
-4.083
Cash flow / Revenue
1.773%
-7.023%
-3.371%
14.872%
3.488%
0.395%
-7.104%
-2.744%
Sector positioning
Debt ratio
15.452023
2021
2022
2023
Q1: 9.73
Med: 29.57
Q3: 66.54
Good
In 2023, the debt ratio of CABINET GOUDARD ET ASSOCIES (15.45) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
69.62%2023
2021
2022
2023
Q1: 36.34%
Med: 51.06%
Q3: 65.39%
Excellent
In 2023, the financial autonomy of CABINET GOUDARD ET ASSOCIES (69.6%) 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
-4.08 years2023
2021
2022
2023
Q1: 0.02 years
Med: 1.35 years
Q3: 3.17 years
Excellent-75 pts over 3 years
In 2023, the repayment capacity of CABINET GOUDARD ET ASSOCIES (-4.08) 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 170.00. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
169.999
Interest coverage (2023)
?
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
-6.987
Liquidity indicators evolution CABINET GOUDARD ET ASSOCIES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
341.944
280.762
293.936
326.451
309.965
296.575
238.156
169.999
Interest coverage
0.12
-0.592
-2.626
0.598
4.675
52.311
-6.397
-6.987
Sector positioning
Liquidity ratio
170.02023
2021
2022
2023
Q1: 163.64
Med: 238.28
Q3: 351.04
Average-38 pts over 3 years
In 2023, the liquidity ratio of CABINET GOUDARD ET ASSOCIES (170.00) 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
-6.99x2023
2021
2022
2023
Q1: 0.0x
Med: 1.44x
Q3: 5.06x
Watch-51 pts over 3 years
In 2023, the interest coverage of CABINET GOUDARD ET ASSOCIES (-7.0x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 69 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 60 days. The company must finance 9 days of gap between collections and payments. Inventory turnover is 47 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 72 days of revenue, i.e. 256 k€ to permanently finance. Notable WCR improvement over the period (-42%), freeing up cash.
Operating WCR (2023)
?
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
256 426 €
Customer credit (2023)
?
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
69 j
Supplier credit (2023)
?
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
60 j
Inventory turnover (2023)
?
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
47 j
WCR in days of revenue (2023)
?
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
72 j
WCR and payment terms evolution CABINET GOUDARD ET ASSOCIES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
438 979 €
398 474 €
403 698 €
467 811 €
429 913 €
391 686 €
311 332 €
256 426 €
Inventory turnover (days)
76
66
56
59
70
44
61
47
Customer payment term (days)
92
86
78
89
89
89
80
69
Supplier payment term (days)
28
37
28
25
36
27
32
60
Positioning of CABINET GOUDARD ET ASSOCIES in its sector
Comparison with sector Activité des géomètres
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (47 transactions).
This range of 233 391€ to 671 306€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2023
Indicative
233k€404k€671k€
404 265 €Range: 233 391€ - 671 306€
NAF 5 année 2023
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 47 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 (Activité des géomètres)
Compare CABINET GOUDARD ET ASSOCIES with other companies in the same sector:
Frequently asked questions about CABINET GOUDARD ET ASSOCIES
What is the revenue of CABINET GOUDARD ET ASSOCIES ?
The revenue of CABINET GOUDARD ET ASSOCIES in 2023 is 1.3 M€.
Is CABINET GOUDARD ET ASSOCIES profitable?
CABINET GOUDARD ET ASSOCIES recorded a net loss in 2023.
Where is the headquarters of CABINET GOUDARD ET ASSOCIES ?
The headquarters of CABINET GOUDARD ET ASSOCIES is located in HOUILLES (78800), in the department Yvelines.
Where to find the tax return of CABINET GOUDARD ET ASSOCIES ?
The tax return of CABINET GOUDARD ET ASSOCIES 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 CABINET GOUDARD ET ASSOCIES operate?
CABINET GOUDARD ET ASSOCIES operates in the sector Activité des géomètres (NAF code 71.12A). 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