ETS GAGNAIRE : revenue, balance sheet and financial ratios
ETS GAGNAIRE is a French company
founded 59 years ago,
specialized in the sector Services funéraires.
Based in LUSIGNAN (86600),
this company of category PME
shows in 2022 a revenue of 3.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ETS GAGNAIRE (SIREN 326738903)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
3 412 150 €
N/C
N/C
N/C
N/C
N/C
2 856 951 €
Net income
444 784 €
426 938 €
327 390 €
477 792 €
438 897 €
364 971 €
384 032 €
307 468 €
363 114 €
EBITDA
N/C
N/C
516 938 €
N/C
N/C
N/C
N/C
N/C
611 105 €
Net margin
N/C
N/C
9.6%
N/C
N/C
N/C
N/C
N/C
12.7%
Revenue and income statement
In 2024, ETS GAGNAIRE generates positive net income of 445 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 363 k€ -> 445 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
444 784 €
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 60%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 47%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
59.546%
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
47.153%
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
103.906
95.488
83.62
59.762
68.252
60.996
101.429
113.304
59.546
Financial autonomy
41.661
44.193
46.302
53.879
51.302
52.541
42.91
39.982
47.153
Repayment capacity
2.435
None
None
None
None
None
3.828
None
None
Cash flow / Revenue
15.407%
None%
None%
None%
None%
None%
11.501%
None%
None%
Sector positioning
Debt ratio
59.552024
2022
2023
2024
Q1: 4.12
Med: 20.05
Q3: 55.53
Average
In 2024, the debt ratio of ETS GAGNAIRE (59.55) 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
47.15%2024
2022
2023
2024
Q1: 29.89%
Med: 52.45%
Q3: 67.81%
Average
In 2024, the financial autonomy of ETS GAGNAIRE (47.1%) 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
3.83 years2022
2022
Q1: 0.0 years
Med: 0.81 years
Q3: 2.79 years
Average
In 2022, the repayment capacity of ETS GAGNAIRE (3.83) 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 333.64. 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
333.644
Liquidity indicators evolution ETS GAGNAIRE
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
516.826
578.779
542.264
579.557
597.665
523.966
601.199
551.063
333.644
Interest coverage
3.203
None
None
None
None
None
4.908
None
None
Sector positioning
Liquidity ratio
333.642024
2022
2023
2024
Q1: 143.23
Med: 221.26
Q3: 335.42
Good
In 2024, the liquidity ratio of ETS GAGNAIRE (333.64) 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
4.91x2022
2022
Q1: 0.0x
Med: 0.88x
Q3: 3.46x
Excellent
In 2022, the interest coverage of ETS GAGNAIRE (4.9x) 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.
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
0 €
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
0 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
0 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 and payment terms evolution ETS GAGNAIRE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
856 057 €
0 €
0 €
0 €
0 €
0 €
1 162 315 €
0 €
0 €
Inventory turnover (days)
53
0
0
0
0
0
49
0
0
Customer payment term (days)
70
0
0
0
0
0
85
0
0
Supplier payment term (days)
29
0
0
0
0
0
26
0
0
Positioning of ETS GAGNAIRE in its sector
Comparison with sector Services funéraires
Valuation estimate
Based on 108 transactions of similar company sales
(all years),
the value of ETS GAGNAIRE is estimated at
1 354 608 €
(range 502 377€ - 3 015 411€).
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
108 transactions
502k€1354k€3015k€
1 354 608 €Range: 502 377€ - 3 015 411€
NAF 5 all-time
Valuation method used
Net Income Multiple
444 784 €
×
3.0x
=1 354 608 €
Range: 502 378€ - 3 015 412€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 108 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 (Services funéraires)
Compare ETS GAGNAIRE with other companies in the same sector:
Yes, ETS GAGNAIRE generated a net profit of 445 k€ in 2024.
Where is the headquarters of ETS GAGNAIRE ?
The headquarters of ETS GAGNAIRE is located in LUSIGNAN (86600), in the department Vienne.
Where to find the tax return of ETS GAGNAIRE ?
The tax return of ETS GAGNAIRE 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 ETS GAGNAIRE operate?
ETS GAGNAIRE operates in the sector Services funéraires (NAF code 96.03Z). 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