Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2003-04-01 (23 years)Status: ActiveBusiness sector: Supports juridiques de gestion de patrimoine mobilierLocation: PARIS (75001), Paris
FONCIERE G D P : revenue, balance sheet and financial ratios
FONCIERE G D P is a French company
founded 23 years ago,
specialized in the sector Supports juridiques de gestion de patrimoine mobilier.
Based in PARIS (75001),
this company of category PME
shows in 2023 a revenue of 2.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - FONCIERE G D P (SIREN 448205237)
Indicator
2023
2022
2020
2019
2018
2017
2015
Revenue
2 161 772 €
1 744 809 €
1 728 849 €
1 846 114 €
4 383 590 €
4 373 694 €
4 753 881 €
Net income
211 599 €
-265 646 €
-574 600 €
26 114 727 €
-725 121 €
-1 409 980 €
-384 942 €
EBITDA
321 678 €
82 772 €
323 895 €
-278 544 €
1 040 372 €
899 507 €
1 402 852 €
Net margin
9.8%
-15.2%
-33.2%
1414.6%
-16.5%
-32.2%
-8.1%
Revenue and income statement
In 2023, FONCIERE G D P achieves revenue of 2.2 M€. Revenue is declining over the period 2015-2023 (CAGR: -9.4%). Vs 2022, growth of +24% (1.7 M€ -> 2.2 M€). After deducting consumption (0 €), gross margin stands at 2.2 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 322 k€, representing 14.9% of revenue. Positive scissor effect: EBITDA margin improves by +10.1 pts, sign of improved operational efficiency. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 212 k€, i.e. 9.8% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
2 161 772 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 161 772 €
EBITDA (2023)
?
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
321 678 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
61 757 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
211 599 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
14.9%
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 2%. 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 94%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 21.8% 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 (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
1.985%
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
93.636%
Cash flow / Revenue (2023)
?
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
21.812%
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
1.033
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
2015
2017
2018
2019
2020
2022
2023
Debt ratio
-2620.183
-4773.04
-1373.976
92.839
58.132
2.371
1.985
Financial autonomy
-3.532
-1.952
-7.144
40.723
56.485
93.61
93.636
Repayment capacity
-23410.789
-27.654
-63.136
-5.201
-12.135
-1.492
1.033
Cash flow / Revenue
-0.011%
-11.325%
-5.025%
-242.7%
-67.962%
-22.155%
21.812%
Sector positioning
Debt ratio
1.992023
2020
2022
2023
Q1: 0.0
Med: 3.8
Q3: 54.93
Good-37 pts over 3 years
In 2023, the debt ratio of FONCIERE G D P (1.99) 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
93.64%2023
2020
2022
2023
Q1: 10.71%
Med: 60.64%
Q3: 91.85%
Excellent+27 pts over 3 years
In 2023, the financial autonomy of FONCIERE G D P (93.6%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
1.03 years2023
2020
2022
2023
Q1: 0.0 years
Med: 0.09 years
Q3: 3.77 years
Average+31 pts over 3 years
In 2023, the repayment capacity of FONCIERE G D P (1.03) 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 1772.95. 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 37.3x. Operating income very largely covers interest expenses: high safety margin.
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
1772.947
Interest coverage (2023)
?
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
37.339
Liquidity indicators evolution FONCIERE G D P
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2017
2018
2019
2020
2022
2023
Liquidity ratio
201.548
73.877
35.361
417.905
817.361
1892.691
1772.947
Interest coverage
104.472
224.835
136.424
-857.06
481.218
1040.914
37.339
Sector positioning
Liquidity ratio
1772.952023
2020
2022
2023
Q1: 113.39
Med: 724.5
Q3: 3766.73
Good
In 2023, the liquidity ratio of FONCIERE G D P (1772.95) 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
37.34x2023
2020
2022
2023
Q1: -33.26x
Med: 0.0x
Q3: 0.0x
Excellent
In 2023, the interest coverage of FONCIERE G D P (37.3x) 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: 103 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 177 days. Excellent situation: suppliers finance 74 days of the operating cycle (retail model). Overall, WCR represents 3206 days of revenue, i.e. 19.3 M€ to permanently finance. Over 2015-2023, WCR increased by +585%, requiring additional financing.
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
19 253 844 €
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
103 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
177 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 in days of revenue (2023)
?
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
3206 j
WCR and payment terms evolution FONCIERE G D P
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2017
2018
2019
2020
2022
2023
Operating WCR
2 812 491 €
593 860 €
943 962 €
43 750 336 €
34 161 624 €
18 637 526 €
19 253 844 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
126
9
15
107
46
37
103
Supplier payment term (days)
65
65
106
198
315
188
177
Positioning of FONCIERE G D P in its sector
Comparison with sector Supports juridiques de gestion de patrimoine mobilier
Valuation estimate
Based on 103 transactions of similar company sales
(all years),
the value of FONCIERE G D P is estimated at
749 264 €
(range 339 611€ - 1 717 237€).
With an EBITDA of 321 678€, the sector multiple of 2.5x is applied.
The price/revenue ratio is 0.30x
(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 value2023
103 transactions
339k€749k€1717k€
749 264 €Range: 339 611€ - 1 717 237€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
321 678 €×2.5x
Estimation819 711 €
365 023€ - 1 611 775€
Revenue Multiple30%
2 161 772 €×0.30x
Estimation659 317 €
350 745€ - 1 824 309€
Net Income Multiple20%
211 599 €×3.3x
Estimation708 071 €
259 382€ - 1 820 285€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 103 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 (Supports juridiques de gestion de patrimoine mobilier)
Compare FONCIERE G D P with other companies in the same sector:
Yes, FONCIERE G D P generated a net profit of 212 k€ in 2023.
Where is the headquarters of FONCIERE G D P ?
The headquarters of FONCIERE G D P is located in PARIS (75001), in the department Paris.
Where to find the tax return of FONCIERE G D P ?
The tax return of FONCIERE G D P 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 FONCIERE G D P operate?
FONCIERE G D P operates in the sector Supports juridiques de gestion de patrimoine mobilier (NAF code 66.19A). 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