FACTORIA GSO : revenue, balance sheet and financial ratios
FACTORIA GSO is a French company
founded 6 years ago,
specialized in the sector Réparation d'ordinateurs et d'équipements périphériques.
Based in ROYAN (17200),
this company of category ETI
shows in 2022 a revenue of 1.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - FACTORIA GSO (SIREN 851929802)
Indicator
2023
2022
2021
2020
2019
Revenue
N/C
1 261 050 €
1 023 452 €
1 050 427 €
322 345 €
Net income
185 659 €
649 €
-66 143 €
28 508 €
-93 263 €
EBITDA
N/C
18 960 €
-53 671 €
58 772 €
-63 605 €
Net margin
N/C
0.1%
-6.5%
2.7%
-28.9%
Revenue and income statement
Im Jahr 2023 erzielt FACTORIA GSO ein positives Nettoergebnis von 186 k€.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
185 659 €
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
Die Verschuldungsquote (= Finanzschulden / Eigenkapital x 100) beträgt 23%. Dieses niedrige Niveau spiegelt eine solide Finanzstruktur wider. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 49%. Diese hohe Autonomie bedeutet, dass das Unternehmen den Großteil seiner Vermögenswerte durch Eigenkapital finanziert.
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
22.955%
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
49.143%
Asset age ratio (2023)
?
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
2019
2020
2021
2022
2023
Debt ratio
-812.26
-1424.08
-657.289
-673.387
22.955
Financial autonomy
-9.827
-4.698
-11.09
-11.295
49.143
Repayment capacity
-6.363
19.99
-11.72
-90.708
None
Cash flow / Revenue
-32.975%
3.713%
-6.608%
-0.706%
None%
Sector positioning
Verschuldungsgrad
22.952023
2021
2022
2023
Q1: 0.0
Med: 11.53
Q3: 55.37
Average+34 pts over 3 years
Im Jahr 2023 liegt über dem Median der Branche das verschuldungsgrad von FACTORIA GSO (22.95). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Finanzielle Autonomie
49.14%2023
2021
2022
2023
Q1: 7.79%
Med: 33.47%
Q3: 56.91%
Gut+42 pts over 3 years
Im Jahr 2023 liegt über dem Median der Branche das finanzielle autonomie von FACTORIA GSO (49.1%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Rückzahlungsfähigkeit
-90.71 ans2022
2021
2022
Q1: 0.0 ans
Med: 0.13 ans
Q3: 1.65 ans
Ausgezeichnet
Im Jahr 2022 liegt in den unteren 25% der Branche, was positiv ist das rückzahlungsfähigkeit von FACTORIA GSO (-90.7 an). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Eine kurze Kapazität spiegelt kontrollierte Schulden und gute Cashflow-Generierung wider.
Liquidity ratios
Die Liquiditätsquote beträgt 265.89. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden.
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
265.893
Liquidity indicators evolution FACTORIA GSO
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2019
2020
2021
2022
2023
Liquidity ratio
128.028
133.672
109.929
104.238
265.893
Interest coverage
-10.333
24.079
-26.413
83.929
None
Sector positioning
Liquiditätsquote
265.892023
2021
2022
2023
Q1: 139.09
Med: 223.16
Q3: 402.93
Gut+31 pts over 3 years
Im Jahr 2023 liegt über dem Median der Branche das liquiditätsquote von FACTORIA GSO (265.89). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Zinsdeckung
83.93x2022
2021
2022
Q1: 0.0x
Med: 0.0x
Q3: 2.04x
Ausgezeichnet+51 pts over 2 years
Im Jahr 2022 liegt in den oberen 25% der Branche das zinsdeckung von FACTORIA GSO (83.9x). Dieses Verhältnis gibt an, wie oft das Betriebsergebnis die Zinsaufwendungen deckt. Hohe Deckung bedeutet, dass Finanzaufwendungen die Rentabilität wenig belasten.
Working capital requirement (WCR) and payment terms
Der Betriebskapitalbedarf (WCR) misst die zeitliche Lücke.
Operating WCR (2023)
?
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 (2023)
?
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 (2023)
?
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 (2023)
?
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 FACTORIA GSO
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2021
2022
2023
Operating WCR
149 823 €
146 881 €
67 793 €
104 226 €
0 €
Inventory turnover (days)
42
13
12
16
0
Customer payment term (days)
105
60
39
36
0
Supplier payment term (days)
216
112
115
75
0
Positioning of FACTORIA GSO in its sector
Comparison with sector Réparation d'ordinateurs et d'équipements périphériques
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (42 transactions).
This range of 176 350€ to 754 580€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2023
Indicative
176k€325k€754k€
325 415 €Range: 176 350€ - 754 580€
NAF 5 all-time
How is this estimate calculated?
This estimate is based on the analysis of 42 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 (Réparation d'ordinateurs et d'équipements périphériques)
Compare FACTORIA GSO with other companies in the same sector:
Yes, FACTORIA GSO generated a net profit of 186 k€ in 2023.
Where is the headquarters of FACTORIA GSO ?
The headquarters of FACTORIA GSO is located in ROYAN (17200), in the department Charente-Maritime.
Where to find the tax return of FACTORIA GSO ?
The tax return of FACTORIA GSO 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 FACTORIA GSO operate?
FACTORIA GSO operates in the sector Réparation d'ordinateurs et d'équipements périphériques (NAF code 95.11Z). 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