Employees: NN (None)Legal category: SCA (commandite par actions)Size: GECreation date: 2019-10-10 (6 years)Status: ActiveBusiness sector: Supports juridiques de programmesLocation: BOULOGNE-BILLANCOURT (92100), Hauts-de-Seine
CLAMART SECTEUR GARE : revenue, balance sheet and financial ratios
CLAMART SECTEUR GARE is a French company
founded 6 years ago,
specialized in the sector Supports juridiques de programmes.
Based in BOULOGNE-BILLANCOURT (92100),
this company of category GE
shows in 2024 a revenue of 13.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CLAMART SECTEUR GARE (SIREN 878342302)
Indicator
2024
2023
2022
2021
2020
2019
Revenue
13 536 920 €
8 910 922 €
10 971 787 €
12 003 395 €
N/C
N/C
Net income
23 254 €
-2 676 505 €
24 873 €
641 157 €
-407 624 €
-246 065 €
EBITDA
-844 830 €
-389 929 €
717 136 €
902 902 €
-273 118 €
-240 586 €
Net margin
0.2%
-30.0%
0.2%
5.3%
N/C
N/C
Revenue and income statement
In 2024, CLAMART SECTEUR GARE achieves revenue of 13.5 M€. Revenue is growing positively over 6 years (CAGR: +4.1%). Vs 2023, growth of +52% (8.9 M€ -> 13.5 M€). After deducting consumption (-69 k€), gross margin stands at 13.6 M€, i.e. a rate of 101%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -845 k€, representing -6.2% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 23 k€, i.e. 0.2% 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
13 536 920 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
13 605 681 €
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
-844 830 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
454 349 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
23 254 €
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
-6.2%
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 -332%. 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 -34%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
-332.095%
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
-34.329%
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
-13.186%
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
-4.912
Solvency indicators evolution CLAMART SECTEUR GARE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2021
2022
2023
2024
Debt ratio
-4861.455
-2207.98
-152969.054
140769.043
-546.978
-332.095
Financial autonomy
-1.805
-3.274
-0.036
0.041
-14.347
-34.329
Repayment capacity
-48.417
-35.354
27.516
41.274
-11.218
-4.912
Cash flow / Revenue
None%
None%
5.341%
4.147%
-14.572%
-13.186%
Sector positioning
Debt ratio
-332.12024
2022
2023
2024
Q1: -81.1
Med: 0.0
Q3: 70.45
Excellent-52 pts over 3 years
In 2024, the debt ratio of CLAMART SECTEUR GARE (-332.10) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
-34.33%2024
2022
2023
2024
Q1: -3.67%
Med: 2.66%
Q3: 36.27%
Average-7 pts over 3 years
In 2024, the financial autonomy of CLAMART SECTEUR GARE (-34.3%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
-4.91 years2024
2022
2023
2024
Q1: -4.86 years
Med: 0.0 years
Q3: 0.42 years
Excellent-50 pts over 3 years
In 2024, the repayment capacity of CLAMART SECTEUR GARE (-4.91) 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 491.93. 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
491.93
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
-51.027
Liquidity indicators evolution CLAMART SECTEUR GARE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2019
2020
2021
2022
2023
2024
Liquidity ratio
686.889
315.199
485.581
329.679
271.653
491.93
Interest coverage
-1.504
-47.919
28.5
35.917
-232.876
-51.027
Sector positioning
Liquidity ratio
491.932024
2022
2023
2024
Q1: 116.12
Med: 259.63
Q3: 922.99
Good+8 pts over 3 years
In 2024, the liquidity ratio of CLAMART SECTEUR GARE (491.93) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
-51.03x2024
2022
2023
2024
Q1: -3.47x
Med: 0.0x
Q3: 0.32x
Average-50 pts over 3 years
In 2024, the interest coverage of CLAMART SECTEUR GARE (-51.0x) 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: 12 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 1370 days. Excellent situation: suppliers finance 1358 days of the operating cycle (retail model). Inventory turnover is 58 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 82 days of revenue, i.e. 3.1 M€ 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
3 086 688 €
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
12 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
1370 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
58 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
82 j
WCR and payment terms evolution CLAMART SECTEUR GARE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
0 €
21 282 620 €
25 530 361 €
17 679 447 €
3 086 688 €
Inventory turnover (days)
0
0
456
562
656
58
Customer payment term (days)
0
0
387
396
87
12
Supplier payment term (days)
1232
116
156
179
225
1370
Positioning of CLAMART SECTEUR GARE in its sector
Comparison with sector Supports juridiques de programmes
Valuation estimate
Based on 80 transactions of similar company sales
(all years),
the value of CLAMART SECTEUR GARE is estimated at
2 294 108 €
(range 823 866€ - 5 648 602€).
The price/revenue ratio is 0.28x
(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
80 tx
823k€2294k€5648k€
2 294 108 €Range: 823 866€ - 5 648 602€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
13 536 920 €×0.28x
Estimation3 787 106 €
1 361 801€ - 9 314 164€
Net Income Multiple20%
23 254 €×2.3x
Estimation54 612 €
16 965€ - 150 260€
How is this estimate calculated?
This estimate is based on the analysis of 80 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 (Supports juridiques de programmes)
Compare CLAMART SECTEUR GARE with other companies in the same sector:
Frequently asked questions about CLAMART SECTEUR GARE
What is the revenue of CLAMART SECTEUR GARE ?
The revenue of CLAMART SECTEUR GARE in 2024 is 13.5 M€.
Is CLAMART SECTEUR GARE profitable?
Yes, CLAMART SECTEUR GARE generated a net profit of 23 k€ in 2024.
Where is the headquarters of CLAMART SECTEUR GARE ?
The headquarters of CLAMART SECTEUR GARE is located in BOULOGNE-BILLANCOURT (92100), in the department Hauts-de-Seine.
Where to find the tax return of CLAMART SECTEUR GARE ?
The tax return of CLAMART SECTEUR GARE 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 CLAMART SECTEUR GARE operate?
CLAMART SECTEUR GARE operates in the sector Supports juridiques de programmes (NAF code 41.10D). 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