Employees: NN (None)Legal category: SA (autres)Size: GECreation date: 1957-01-01 (69 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: PARIS (75015), Paris
CLAUDEL ROUSTANG GALAC : revenue, balance sheet and financial ratios
CLAUDEL ROUSTANG GALAC is a French company
founded 69 years ago,
specialized in the sector Activités des sièges sociaux.
Based in PARIS (75015),
this company of category GE
shows in 2024 a revenue of 11.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CLAUDEL ROUSTANG GALAC (SIREN 572051464)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
11 506 079 €
11 411 565 €
10 195 797 €
10 128 239 €
10 487 999 €
14 746 032 €
14 211 240 €
13 330 312 €
13 067 713 €
13 445 386 €
13 213 538 €
Net income
136 808 523 €
150 463 958 €
117 791 721 €
72 501 417 €
18 293 679 €
14 922 424 €
12 965 281 €
17 087 788 €
17 661 457 €
15 443 524 €
48 953 056 €
EBITDA
11 298 393 €
11 091 019 €
9 915 955 €
9 811 082 €
10 099 672 €
14 283 958 €
13 814 287 €
12 852 827 €
12 532 468 €
12 746 663 €
12 671 011 €
Net margin
1189.0%
1318.5%
1155.3%
715.8%
174.4%
101.2%
91.2%
128.2%
135.2%
114.9%
370.5%
Revenue and income statement
In 2024, CLAUDEL ROUSTANG GALAC achieves revenue of 11.5 M€. Activity remains stable over the period (CAGR: -1.4%). Vs 2023: +1%. After deducting consumption (0 €), gross margin stands at 11.5 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 11.3 M€, representing 98.2% of revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 136.8 M€, i.e. 1189.0% 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
11 506 079 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
11 506 079 €
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
11 298 393 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
11 769 102 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
136 808 523 €
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
98.2%
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 0%. 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 100%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Cash flow represents 1190.1% 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
0.0%
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
99.515%
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
1190.057%
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
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
84.476
80.6
77.373
73.098
69.006
65.649
62.021
44.454
26.602
9.584
0.0
Financial autonomy
54.123
55.271
56.369
57.76
59.039
60.358
61.391
69.195
78.878
91.104
99.515
Repayment capacity
11.187
34.64
29.851
21.329
37.435
31.7
25.042
5.124
2.155
0.689
0.0
Cash flow / Revenue
370.477%
114.861%
135.153%
179.579%
92.283%
102.013%
175.848%
717.278%
1156.572%
1347.213%
1190.057%
Sector positioning
Debt ratio
0.02024
2022
2023
2024
Q1: 0.06
Med: 14.64
Q3: 89.5
Excellent-26 pts over 3 years
In 2024, the debt ratio of CLAUDEL ROUSTANG GALAC (0.00) 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
99.52%2024
2022
2023
2024
Q1: 11.6%
Med: 51.97%
Q3: 85.23%
Excellent
In 2024, the financial autonomy of CLAUDEL ROUSTANG GALAC (99.5%) 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
0.0 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.21 years
Q3: 3.74 years
Excellent-37 pts over 3 years
In 2024, the repayment capacity of CLAUDEL ROUSTANG GALAC (0.00) 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 1630.37. 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 34.0x. Operating income very largely covers interest expenses: high safety margin.
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
1630.371
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
1147.15
1130.287
11480.408
10332.408
678.782
7654.773
398.213
5615.68
1787.568
5327.783
1630.371
Interest coverage
160.607
91.894
59.069
51.159
45.233
50.761
67.024
61.793
55.411
90.826
33.95
Sector positioning
Liquidity ratio
1630.372024
2022
2023
2024
Q1: 116.82
Med: 458.52
Q3: 2178.3
Good-8 pts over 3 years
In 2024, the liquidity ratio of CLAUDEL ROUSTANG GALAC (1630.37) 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
33.95x2024
2022
2023
2024
Q1: -45.38x
Med: 0.0x
Q3: 2.89x
Excellent
In 2024, the interest coverage of CLAUDEL ROUSTANG GALAC (34.0x) 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: 129 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 67 days. The gap of 62 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 1930 days of revenue, i.e. 61.7 M€ to permanently finance. Over 2014-2024, WCR increased by +212%, 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
61 669 477 €
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
129 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
67 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
1930 j
WCR and payment terms evolution CLAUDEL ROUSTANG GALAC
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
19 749 879 €
22 472 484 €
22 427 201 €
22 099 791 €
15 600 957 €
16 562 596 €
20 096 894 €
27 958 194 €
27 726 348 €
30 686 611 €
61 669 477 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
0
0
Customer payment term (days)
34
33
39
50
45
52
99
156
170
140
129
Supplier payment term (days)
431
208
291
337
359
332
1266
106
75
96
67
Positioning of CLAUDEL ROUSTANG GALAC in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 103 transactions of similar company sales
in 2024,
the value of CLAUDEL ROUSTANG GALAC is estimated at
289 879 228 €
(range 94 841 019€ - 750 162 960€).
With an EBITDA of 11 298 393€, the sector multiple of 5.0x is applied.
The price/revenue ratio is 0.38x
(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.
Estimated enterprise value2024
103 transactions
94841k€289879k€750162k€
289 879 228 €Range: 94 841 019€ - 750 162 960€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
11 298 393 €×5.0x
Estimation56 845 761 €
9 785 606€ - 94 040 426€
Revenue Multiple30%
11 506 079 €×0.38x
Estimation4 344 903 €
2 070 910€ - 8 775 201€
Net Income Multiple20%
136 808 523 €×9.5x
Estimation1 300 764 386 €
446 634 720€ - 3 502 550 934€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 103 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 (Activités des sièges sociaux)
Compare CLAUDEL ROUSTANG GALAC with other companies in the same sector:
Frequently asked questions about CLAUDEL ROUSTANG GALAC
What is the revenue of CLAUDEL ROUSTANG GALAC ?
The revenue of CLAUDEL ROUSTANG GALAC in 2024 is 11.5 M€.
Is CLAUDEL ROUSTANG GALAC profitable?
Yes, CLAUDEL ROUSTANG GALAC generated a net profit of 136.8 M€ in 2024.
Where is the headquarters of CLAUDEL ROUSTANG GALAC ?
The headquarters of CLAUDEL ROUSTANG GALAC is located in PARIS (75015), in the department Paris.
Where to find the tax return of CLAUDEL ROUSTANG GALAC ?
The tax return of CLAUDEL ROUSTANG GALAC 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 CLAUDEL ROUSTANG GALAC operate?
CLAUDEL ROUSTANG GALAC operates in the sector Activités des sièges sociaux (NAF code 70.10Z). 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