Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2022-01-07 (4 years)Status: ActiveBusiness sector: Gestion de fondsLocation: SETE (34200), Herault
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
ETABLISSEMENT GRANGE : revenue, balance sheet and financial ratios
ETABLISSEMENT GRANGE is a French company
founded 4 years ago,
specialized in the sector Gestion de fonds.
Based in SETE (34200),
this company of category PME
shows in 2023 a net income positive of 30 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ETABLISSEMENT GRANGE (SIREN 909077554)
Indicator
2023
Revenue
N/C
Net income
29 775 €
EBITDA
N/C
Net margin
N/C
Revenue and income statement
In 2023, ETABLISSEMENT GRANGE generates positive net income of 30 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
29 775 €
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 130%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 33%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.3 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
129.846%
Financial autonomy (2023)
?
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
32.73%
Repayment capacity (2023)
?
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
2023
Debt ratio
129.846
Financial autonomy
32.73
Repayment capacity
1.32
Cash flow / Revenue
None%
Sector positioning
Debt ratio
129.852023
2023
Q1: 0.0
Med: 10.76
Q3: 105.65
Average
In 2023, the debt ratio of ETABLISSEMENT GRANGE (129.85) 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
32.73%2023
2023
Q1: 7.76%
Med: 49.44%
Q3: 87.3%
Average
In 2023, the financial autonomy of ETABLISSEMENT GRANGE (32.7%) 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
1.32 years2023
2023
Q1: -0.04 years
Med: 0.0 years
Q3: 3.17 years
Average
In 2023, the repayment capacity of ETABLISSEMENT GRANGE (1.32) 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 141.84. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2023
Liquidity ratio
141.835
Interest coverage
None
Sector positioning
Liquidity ratio
141.842023
2023
Q1: 99.58
Med: 453.92
Q3: 2892.4
Average
In 2023, the liquidity ratio of ETABLISSEMENT GRANGE (141.84) 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.
Positioning of ETABLISSEMENT GRANGE in its sector
Comparison with sector Gestion de fonds
Valuation estimate
Based on 77 transactions of similar company sales
in 2023,
the value of ETABLISSEMENT GRANGE is estimated at
190 457 €
(range 81 890€ - 356 433€).
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 value2023
77 tx
81k€190k€356k€
190 457 €Range: 81 890€ - 356 433€
NAF 5 année 2023
Valuation method used
Net Income Multiple
29 775 €
×
6.4x
=190 458 €
Range: 81 890€ - 356 433€
Only this financial indicator is available for this company.
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 (Gestion de fonds)
Compare ETABLISSEMENT GRANGE with other companies in the same sector:
Frequently asked questions about ETABLISSEMENT GRANGE
What is the revenue of ETABLISSEMENT GRANGE ?
The revenue of ETABLISSEMENT GRANGE is not publicly disclosed (confidential accounts filed with INPI).
Is ETABLISSEMENT GRANGE profitable?
Yes, ETABLISSEMENT GRANGE generated a net profit of 30 k€ in 2023.
Where is the headquarters of ETABLISSEMENT GRANGE ?
The headquarters of ETABLISSEMENT GRANGE is located in SETE (34200), in the department Herault.
Where to find the tax return of ETABLISSEMENT GRANGE ?
The tax return of ETABLISSEMENT GRANGE 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 ETABLISSEMENT GRANGE operate?
ETABLISSEMENT GRANGE 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