Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2017-10-04 (8 years)Status: ActiveBusiness sector: Production d'électricitéLocation: SAINT-FREZAL-D ALBUGES (48170), Lozere
CEDRIC GERBAL : revenue, balance sheet and financial ratios
CEDRIC GERBAL is a French company
founded 8 years ago,
specialized in the sector Production d'électricité.
Based in SAINT-FREZAL-D ALBUGES (48170),
this company of category PME
shows in 2020 a revenue of 28 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CEDRIC GERBAL (SIREN 832675961)
Indicator
2022
2020
2019
2018
Revenue
N/C
27 587 €
28 598 €
4 532 €
Net income
13 197 €
8 012 €
10 084 €
-1 661 €
EBITDA
N/C
21 667 €
24 146 €
2 080 €
Net margin
N/C
29.0%
35.3%
-36.7%
Revenue and income statement
In 2022, CEDRIC GERBAL generates positive net income of 13 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
13 197 €
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 340%. 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 23%. The balance between equity and debt is satisfactory.
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
339.912%
Financial autonomy (2022)
?
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
22.595%
Solvency indicators evolution CEDRIC GERBAL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2022
Debt ratio
33219.886
1656.618
893.761
339.912
Financial autonomy
0.278
5.688
10.017
22.595
Repayment capacity
-1021.258
8.545
8.913
None
Cash flow / Revenue
-5.053%
73.134%
68.333%
None%
Sector positioning
Debt ratio
339.912022
2019
2020
2022
Q1: -215.08
Med: 0.0
Q3: 217.86
Average
In 2022, the debt ratio of CEDRIC GERBAL (339.91) 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
22.59%2022
2019
2020
2022
Q1: -4.7%
Med: 7.52%
Q3: 53.08%
Good+17 pts over 3 years
In 2022, the financial autonomy of CEDRIC GERBAL (22.6%) 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
8.91 years2020
2019
2020
Q1: -1.2 years
Med: 0.7 years
Q3: 6.97 years
Average
In 2020, the repayment capacity of CEDRIC GERBAL (8.91) 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.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments.
Operating WCR (2022)
?
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
0 €
Customer credit (2022)
?
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
0 j
Supplier credit (2022)
?
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
0 j
Inventory turnover (2022)
?
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 and payment terms evolution CEDRIC GERBAL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2022
Operating WCR
-18 380 €
4 578 €
-160 €
0 €
Inventory turnover (days)
0
0
0
0
Customer payment term (days)
0
0
0
0
Supplier payment term (days)
18
0
35
0
Positioning of CEDRIC GERBAL in its sector
Comparison with sector Production d'électricité
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of CEDRIC GERBAL is estimated at
38 002 €
(range 9 649€ - 140 190€).
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 value2022
85 tx
9k€38k€140k€
38 002 €Range: 9 649€ - 140 190€
NAF 5 all-time
Valuation method used
Net Income Multiple
13 197 €
×
2.9x
=38 003 €
Range: 9 650€ - 140 190€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 85 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 (Production d'électricité)
Compare CEDRIC GERBAL with other companies in the same sector:
Yes, CEDRIC GERBAL generated a net profit of 13 k€ in 2022.
Where is the headquarters of CEDRIC GERBAL ?
The headquarters of CEDRIC GERBAL is located in SAINT-FREZAL-D ALBUGES (48170), in the department Lozere.
Where to find the tax return of CEDRIC GERBAL ?
The tax return of CEDRIC GERBAL 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 CEDRIC GERBAL operate?
CEDRIC GERBAL operates in the sector Production d'électricité (NAF code 35.11Z). 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