Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2017-10-25 (8 years)Status: ActiveBusiness sector: Gestion de fondsLocation: LA GUERCHE-DE-BRETAGNE (35130), Ille-et-Vilaine
CGL INVESTISSEMENT : revenue, balance sheet and financial ratios
CGL INVESTISSEMENT is a French company
founded 8 years ago,
specialized in the sector Gestion de fonds.
Based in LA GUERCHE-DE-BRETAGNE (35130),
this company of category PME
shows in 2024 a revenue of 405 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CGL INVESTISSEMENT (SIREN 833515844)
Indicator
2024
2023
2023
2022
2021
Revenue
405 000 €
220 000 €
259 000 €
452 674 €
452 500 €
Net income
156 934 €
205 705 €
13 338 €
28 242 €
25 907 €
EBITDA
26 897 €
17 332 €
8 084 €
35 819 €
31 267 €
Net margin
38.7%
93.5%
5.1%
6.2%
5.7%
Revenue and income statement
In 2024, CGL INVESTISSEMENT achieves revenue of 405 k€. Activity remains stable over the period (CAGR: -3.6%). Vs 2023, growth of +84% (220 k€ -> 405 k€). After deducting consumption (0 €), gross margin stands at 405 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 27 k€, representing 6.6% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 157 k€, i.e. 38.7% 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
405 000 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
405 000 €
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
26 897 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
26 892 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
156 934 €
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
6.6%
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 12%. 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 63%. 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 0.3 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 38.7% 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
11.872%
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
62.778%
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
38.749%
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
0.334
Solvency indicators evolution CGL INVESTISSEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2021
2022
2023
2023
2024
Debt ratio
157.437
170.969
67.286
1.23
11.872
Financial autonomy
19.189
28.334
53.589
80.416
62.778
Repayment capacity
3.77
5.473
28.755
0.018
0.334
Cash flow / Revenue
5.725%
6.23%
2.795%
93.502%
38.749%
Sector positioning
Debt ratio
11.872024
2023
2023
2024
Q1: 0.0
Med: 8.29
Q3: 92.98
Average-14 pts over 3 years
In 2024, the debt ratio of CGL INVESTISSEMENT (11.87) 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
62.78%2024
2023
2023
2024
Q1: 4.66%
Med: 48.47%
Q3: 87.35%
Good+6 pts over 3 years
In 2024, the financial autonomy of CGL INVESTISSEMENT (62.8%) 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
0.33 years2024
2023
2023
2024
Q1: -0.01 years
Med: 0.0 years
Q3: 3.01 years
Average-22 pts over 3 years
In 2024, the repayment capacity of CGL INVESTISSEMENT (0.33) 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 312.17. 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 4.2x. Financial charges are adequately covered by operations.
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
312.174
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
4.235
Liquidity indicators evolution CGL INVESTISSEMENT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2021
2022
2023
2023
2024
Liquidity ratio
189.923
357.862
882.325
450.999
312.174
Interest coverage
2.52
6.357
1.893
14.805
4.235
Sector positioning
Liquidity ratio
312.172024
2023
2023
2024
Q1: 100.72
Med: 472.35
Q3: 3121.45
Average-15 pts over 3 years
In 2024, the liquidity ratio of CGL INVESTISSEMENT (312.17) 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
4.24x2024
2023
2023
2024
Q1: -71.24x
Med: 0.0x
Q3: 0.0x
Excellent
In 2024, the interest coverage of CGL INVESTISSEMENT (4.2x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 102 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 209 days. Excellent situation: suppliers finance 107 days of the operating cycle (retail model). Overall, WCR represents 350 days of revenue, i.e. 394 k€ to permanently finance. Over 2021-2024, WCR increased by +125%, requiring additional financing.
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
393 636 €
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
102 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
209 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
350 j
WCR and payment terms evolution CGL INVESTISSEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2021
2022
2023
2023
2024
Operating WCR
174 715 €
183 093 €
401 251 €
246 693 €
393 636 €
Inventory turnover (days)
0
0
0
0
0
Customer payment term (days)
195
136
140
255
102
Supplier payment term (days)
2825
205
289
317
209
Positioning of CGL INVESTISSEMENT in its sector
Comparison with sector Gestion de fonds
Valuation estimate
Based on 62 transactions of similar company sales
in 2024,
the value of CGL INVESTISSEMENT is estimated at
333 496 €
(range 105 072€ - 707 827€).
With an EBITDA of 26 897€, the sector multiple of 4.8x is applied.
The price/revenue ratio is 0.30x
(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
62 tx
105k€333k€707k€
333 496 €Range: 105 072€ - 707 827€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
26 897 €×4.8x
Estimation129 045 €
40 135€ - 290 501€
Revenue Multiple30%
405 000 €×0.30x
Estimation123 288 €
63 792€ - 343 281€
Net Income Multiple20%
156 934 €×7.4x
Estimation1 159 939 €
329 337€ - 2 297 964€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 62 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 (Gestion de fonds)
Compare CGL INVESTISSEMENT with other companies in the same sector:
Frequently asked questions about CGL INVESTISSEMENT
What is the revenue of CGL INVESTISSEMENT ?
The revenue of CGL INVESTISSEMENT in 2024 is 405 k€.
Is CGL INVESTISSEMENT profitable?
Yes, CGL INVESTISSEMENT generated a net profit of 157 k€ in 2024.
Where is the headquarters of CGL INVESTISSEMENT ?
The headquarters of CGL INVESTISSEMENT is located in LA GUERCHE-DE-BRETAGNE (35130), in the department Ille-et-Vilaine.
Where to find the tax return of CGL INVESTISSEMENT ?
The tax return of CGL INVESTISSEMENT 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 CGL INVESTISSEMENT operate?
CGL INVESTISSEMENT operates in the sector Gestion de fonds (NAF code 66.30Z). 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