Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1957-01-01 (69 years)Status: ActiveBusiness sector: Fabrication de préparations pharmaceutiquesLocation: VALLIQUERVILLE (76190), Seine-Maritime
FRERES GASCARD : revenue, balance sheet and financial ratios
FRERES GASCARD is a French company
founded 69 years ago,
specialized in the sector Fabrication de préparations pharmaceutiques.
Based in VALLIQUERVILLE (76190),
this company of category PME
shows in 2023 a revenue of 44 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - FRERES GASCARD (SIREN 570502609)
Indicator
2023
2022
2021
2020
2019
2018
2017
Revenue
43 815 €
44 823 €
45 749 €
49 771 €
47 848 €
56 005 €
62 395 €
Net income
-2 479 €
-1 198 €
-1 745 €
52 €
-10 268 €
-2 058 €
1 277 €
EBITDA
-4 383 €
-569 €
-3 416 €
-607 €
-9 892 €
-2 086 €
805 €
Net margin
-5.7%
-2.7%
-3.8%
0.1%
-21.5%
-3.7%
2.0%
Revenue and income statement
In 2023, FRERES GASCARD achieves revenue of 44 k€. Revenue is declining over the period 2017-2023 (CAGR: -5.7%). Slight decline of -2% vs 2022. After deducting consumption (8 k€), gross margin stands at 35 k€, i.e. a rate of 81%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -4 k€, representing -10.0% of revenue. Warning negative scissor effect: despite revenue change (-2%), EBITDA varies by -670%, reducing margin by 8.7 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -2 k€ (-5.7% of revenue), which will impact equity.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
43 815 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
35 474 €
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
-4 383 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-5 042 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-2 479 €
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
-10.0%
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 118%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 42%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
117.669%
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
41.883%
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
-4.158%
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
-16.518
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
2017
2018
2019
2020
2021
2022
2023
Debt ratio
21.447
40.859
71.967
77.946
70.966
57.36
117.669
Financial autonomy
77.076
68.068
53.415
51.378
52.38
54.874
41.883
Repayment capacity
7.231
-8.183
-2.2
-27.459
-5.505
-25.464
-16.518
Cash flow / Revenue
2.048%
-3.675%
-21.163%
-1.768%
-8.243%
-1.41%
-4.158%
Sector positioning
Debt ratio
117.672023
2021
2022
2023
Q1: 0.0
Med: 2.28
Q3: 51.98
Watch
In 2023, the debt ratio of FRERES GASCARD (117.67) 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
41.88%2023
2021
2022
2023
Q1: 25.54%
Med: 52.2%
Q3: 68.87%
Average-10 pts over 3 years
In 2023, the financial autonomy of FRERES GASCARD (41.9%) 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
-16.52 years2023
2021
2022
2023
Q1: 0.0 years
Med: 0.0 years
Q3: 1.13 years
Excellent
In 2023, the repayment capacity of FRERES GASCARD (-16.52) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 740.20. 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
740.197
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
-9.993
Liquidity indicators evolution FRERES GASCARD
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
1034.729
1630.313
749.036
765.114
629.463
466.514
740.197
Interest coverage
33.292
-8.485
-2.78
-53.542
-6.733
-11.248
-9.993
Sector positioning
Liquidity ratio
740.22023
2021
2022
2023
Q1: 112.83
Med: 200.61
Q3: 363.19
Excellent
In 2023, the liquidity ratio of FRERES GASCARD (740.20) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
-9.99x2023
2021
2022
2023
Q1: 0.0x
Med: 1.61x
Q3: 10.55x
Watch
In 2023, the interest coverage of FRERES GASCARD (-10.0x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 40 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 24 days. The company must finance 16 days of gap between collections and payments. Inventory turnover is 238 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 285 days of revenue, i.e. 35 k€ to permanently finance.
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
34 659 €
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
40 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
24 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
238 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
285 j
WCR and payment terms evolution FRERES GASCARD
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
Operating WCR
34 286 €
40 818 €
36 246 €
38 047 €
29 310 €
26 968 €
34 659 €
Inventory turnover (days)
138
203
197
215
195
205
238
Customer payment term (days)
51
40
50
41
50
37
40
Supplier payment term (days)
25
18
59
54
23
22
24
Positioning of FRERES GASCARD in its sector
Comparison with sector Fabrication de préparations pharmaceutiques
Similar companies (Fabrication de préparations pharmaceutiques)
Compare FRERES GASCARD with other companies in the same sector:
The headquarters of FRERES GASCARD is located in VALLIQUERVILLE (76190), in the department Seine-Maritime.
Where to find the tax return of FRERES GASCARD ?
The tax return of FRERES GASCARD 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 FRERES GASCARD operate?
FRERES GASCARD operates in the sector Fabrication de préparations pharmaceutiques (NAF code 21.20Z). 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