Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2018-08-13 (7 years)Status: ActiveBusiness sector: Travaux de couverture par élémentsLocation: CHATEAULIN (29150), Finistere
ENTREPRISE GUYOMARC H : revenue, balance sheet and financial ratios
ENTREPRISE GUYOMARC H is a French company
founded 7 years ago,
specialized in the sector Travaux de couverture par éléments.
Based in CHATEAULIN (29150),
this company of category PME
shows in 2022 a revenue of 2.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ENTREPRISE GUYOMARC H (SIREN 841771173)
Indicator
2022
2021
2020
2019
Revenue
2 042 816 €
1 787 799 €
1 604 856 €
1 790 929 €
Net income
99 411 €
55 109 €
75 044 €
66 167 €
EBITDA
163 577 €
127 072 €
180 637 €
198 650 €
Net margin
4.9%
3.1%
4.7%
3.7%
Revenue and income statement
In 2022, ENTREPRISE GUYOMARC H achieves revenue of 2.0 M€. Revenue is growing positively over 4 years (CAGR: +4.5%). Vs 2021, growth of +14% (1.8 M€ -> 2.0 M€). After deducting consumption (570 k€), gross margin stands at 1.5 M€, i.e. a rate of 72%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 164 k€, representing 8.0% of revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 99 k€, i.e. 4.9% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
2 042 816 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 472 944 €
EBITDA (2022)
?
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
163 577 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
145 920 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
99 411 €
EBITDA margin (2022)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
8.0%
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 186%. 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 22%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 2.6 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 6.0% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
186.111%
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
21.595%
Cash flow / Revenue (2022)
?
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
5.97%
Repayment capacity (2022)
?
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
2.621
Asset age ratio (2022)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution ENTREPRISE GUYOMARC H
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2021
2022
Debt ratio
730.933
489.006
352.958
186.111
Financial autonomy
8.64
11.377
15.095
21.595
Repayment capacity
4.096
3.713
4.221
2.621
Cash flow / Revenue
7.589%
8.799%
5.487%
5.97%
Sector positioning
Debt ratio
186.112022
2020
2021
2022
Q1: 5.47
Med: 27.29
Q3: 70.22
Watch
In 2022, the debt ratio of ENTREPRISE GUYOMARC H (186.11) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
21.59%2022
2020
2021
2022
Q1: 18.42%
Med: 36.94%
Q3: 55.27%
Average
In 2022, the financial autonomy of ENTREPRISE GUYOMARC H (21.6%) 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
2.62 years2022
2020
2021
2022
Q1: 0.0 years
Med: 0.56 years
Q3: 1.9 years
Average
In 2022, the repayment capacity of ENTREPRISE GUYOMARC H (2.62) 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 202.10. 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 2.2x. Financial charges are adequately covered by operations.
Liquidity ratio (2022)
?
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
202.101
Interest coverage (2022)
?
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
2.231
Liquidity indicators evolution ENTREPRISE GUYOMARC H
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2019
2020
2021
2022
Liquidity ratio
261.304
233.849
238.256
202.101
Interest coverage
2.862
2.801
3.661
2.231
Sector positioning
Liquidity ratio
202.12022
2020
2021
2022
Q1: 146.73
Med: 205.15
Q3: 291.08
Average-6 pts over 3 years
In 2022, the liquidity ratio of ENTREPRISE GUYOMARC H (202.10) 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
2.23x2022
2020
2021
2022
Q1: 0.0x
Med: 0.55x
Q3: 2.45x
Good
In 2022, the interest coverage of ENTREPRISE GUYOMARC H (2.2x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 45 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 39 days. The company must finance 6 days of gap between collections and payments. Inventory turnover is 6 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 49 days of revenue, i.e. 277 k€ to permanently finance. Over 2019-2022, WCR increased by +33%, requiring additional financing.
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
277 455 €
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
45 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
39 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
6 j
WCR in days of revenue (2022)
?
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
49 j
WCR and payment terms evolution ENTREPRISE GUYOMARC H
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2021
2022
Operating WCR
208 034 €
112 837 €
215 144 €
277 455 €
Inventory turnover (days)
2
7
7
6
Customer payment term (days)
39
34
39
45
Supplier payment term (days)
42
62
42
39
Positioning of ENTREPRISE GUYOMARC H in its sector
Comparison with sector Travaux de couverture par éléments
Valuation estimate
Based on 113 transactions of similar company sales
(all years),
the value of ENTREPRISE GUYOMARC H is estimated at
332 694 €
(range 164 977€ - 546 119€).
With an EBITDA of 163 577€, the sector multiple of 2.2x is applied.
The price/revenue ratio is 0.16x
(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 value2022
113 transactions
164k€332k€546k€
332 694 €Range: 164 977€ - 546 119€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
163 577 €×2.2x
Estimation367 993 €
151 890€ - 590 441€
Revenue Multiple30%
2 042 816 €×0.16x
Estimation316 827 €
205 999€ - 518 534€
Net Income Multiple20%
99 411 €×2.7x
Estimation268 252 €
136 165€ - 476 691€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 113 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 (Travaux de couverture par éléments)
Compare ENTREPRISE GUYOMARC H with other companies in the same sector:
Frequently asked questions about ENTREPRISE GUYOMARC H
What is the revenue of ENTREPRISE GUYOMARC H ?
The revenue of ENTREPRISE GUYOMARC H in 2022 is 2.0 M€.
Is ENTREPRISE GUYOMARC H profitable?
Yes, ENTREPRISE GUYOMARC H generated a net profit of 99 k€ in 2022.
Where is the headquarters of ENTREPRISE GUYOMARC H ?
The headquarters of ENTREPRISE GUYOMARC H is located in CHATEAULIN (29150), in the department Finistere.
Where to find the tax return of ENTREPRISE GUYOMARC H ?
The tax return of ENTREPRISE GUYOMARC H 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 ENTREPRISE GUYOMARC H operate?
ENTREPRISE GUYOMARC H operates in the sector Travaux de couverture par éléments (NAF code 43.91B). 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