ENTREPOTS GODFROY : revenue, balance sheet and financial ratios
ENTREPOTS GODFROY is a French company
founded 40 years ago,
specialized in the sector Entreposage et stockage frigorifique.
Based in CARPIQUET (14650),
this company of category PME
shows in 2024 a revenue of 10.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ENTREPOTS GODFROY (SIREN 337543938)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
10 376 754 €
10 976 590 €
8 966 997 €
7 062 139 €
6 619 828 €
6 960 616 €
7 113 904 €
7 075 967 €
7 056 505 €
Net income
682 283 €
653 390 €
729 803 €
597 316 €
352 696 €
265 163 €
445 726 €
564 842 €
340 479 €
EBITDA
3 274 489 €
3 279 244 €
2 880 113 €
1 918 907 €
1 569 505 €
1 612 057 €
1 729 942 €
1 908 976 €
1 602 437 €
Net margin
6.6%
6.0%
8.1%
8.5%
5.3%
3.8%
6.3%
8.0%
4.8%
Revenue and income statement
In 2024, ENTREPOTS GODFROY achieves revenue of 10.4 M€. Revenue is growing positively over 9 years (CAGR: +4.9%). Slight decline of -5% vs 2023. After deducting consumption (67 k€), gross margin stands at 10.3 M€, i.e. a rate of 99%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 3.3 M€, representing 31.6% 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 682 k€, i.e. 6.6% 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
10 376 754 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
10 309 740 €
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
3 274 489 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
1 582 909 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
682 283 €
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
31.5%
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 1%. 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 30%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 22.7% 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
1.327%
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
30.461%
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
22.729%
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
0.037
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.128
0.585
0.0
0.238
0.245
0.47
1.565
2.162
1.327
Financial autonomy
15.885
20.369
25.858
28.946
26.862
16.971
20.009
24.228
30.461
Repayment capacity
0.002
0.011
0.0
0.006
0.007
0.014
0.034
0.059
0.037
Cash flow / Revenue
19.008%
22.218%
21.168%
20.47%
20.092%
21.056%
26.779%
19.465%
22.729%
Sector positioning
Debt ratio
1.332024
2022
2023
2024
Q1: 0.17
Med: 20.27
Q3: 96.26
Good
In 2024, the debt ratio of ENTREPOTS GODFROY (1.33) 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
30.46%2024
2022
2023
2024
Q1: 18.14%
Med: 38.86%
Q3: 62.14%
Average+12 pts over 3 years
In 2024, the financial autonomy of ENTREPOTS GODFROY (30.5%) 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
0.04 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.12 years
Q3: 2.57 years
Good+6 pts over 3 years
In 2024, the repayment capacity of ENTREPOTS GODFROY (0.04) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 24.74. 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 20.1x. 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
24.741
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
20.102
Liquidity indicators evolution ENTREPOTS GODFROY
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
28.801
34.263
0.0
0.0
0.0
23.126
24.597
26.905
24.741
Interest coverage
4.125
3.667
3.726
3.398
3.101
5.488
6.933
21.959
20.102
Sector positioning
Liquidity ratio
24.742024
2022
2023
2024
Q1: 116.01
Med: 194.78
Q3: 398.33
Watch
In 2024, the liquidity ratio of ENTREPOTS GODFROY (24.74) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
20.1x2024
2022
2023
2024
Q1: 0.0x
Med: 0.75x
Q3: 6.29x
Excellent
In 2024, the interest coverage of ENTREPOTS GODFROY (20.1x) 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: 48 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 49 days. Favorable situation: supplier credit is longer than customer credit by 1 days. Inventory turnover is 10 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. WCR is negative (-366 days): operations structurally generate cash. Notable WCR improvement over the period (-25%), freeing up cash.
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
-10 557 725 €
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
48 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
49 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
10 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
-366 j
WCR and payment terms evolution ENTREPOTS GODFROY
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-8 418 834 €
-7 157 765 €
-9 150 401 €
-7 731 365 €
-10 204 796 €
-16 377 948 €
-14 944 397 €
-12 402 888 €
-10 557 725 €
Inventory turnover (days)
7
8
0
0
0
10
12
9
10
Customer payment term (days)
61
63
0
0
0
41
60
54
48
Supplier payment term (days)
45
52
39
135
59
54
81
67
49
Positioning of ENTREPOTS GODFROY in its sector
Comparison with sector Entreposage et stockage frigorifique
Valuation estimate
Based on 77 transactions of similar company sales
(all years),
the value of ENTREPOTS GODFROY is estimated at
2 274 579 €
(range 1 084 345€ - 5 613 767€).
With an EBITDA of 3 274 489€, the sector multiple of 1.0x is applied.
The price/revenue ratio is 0.14x
(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
77 tx
1084k€2274k€5613k€
2 274 579 €Range: 1 084 345€ - 5 613 767€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
3 274 489 €×1.0x
Estimation3 328 196 €
1 470 971€ - 7 866 022€
Revenue Multiple30%
10 376 754 €×0.14x
Estimation1 491 784 €
965 335€ - 3 569 216€
Net Income Multiple20%
682 283 €×1.2x
Estimation814 732 €
296 296€ - 3 049 959€
How is this estimate calculated?
This estimate is based on the analysis of 77 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 (Entreposage et stockage frigorifique)
Compare ENTREPOTS GODFROY with other companies in the same sector:
Frequently asked questions about ENTREPOTS GODFROY
What is the revenue of ENTREPOTS GODFROY ?
The revenue of ENTREPOTS GODFROY in 2024 is 10.4 M€.
Is ENTREPOTS GODFROY profitable?
Yes, ENTREPOTS GODFROY generated a net profit of 682 k€ in 2024.
Where is the headquarters of ENTREPOTS GODFROY ?
The headquarters of ENTREPOTS GODFROY is located in CARPIQUET (14650), in the department Calvados.
Where to find the tax return of ENTREPOTS GODFROY ?
The tax return of ENTREPOTS GODFROY 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 ENTREPOTS GODFROY operate?
ENTREPOTS GODFROY operates in the sector Entreposage et stockage frigorifique (NAF code 52.10A). 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