Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1995-08-01 (30 years)Status: ActiveBusiness sector: Activités des agences de publicitéLocation: VAULX-EN-VELIN (69120), Rhone
G L G SERIGRAPHIE : revenue, balance sheet and financial ratios
G L G SERIGRAPHIE is a French company
founded 30 years ago,
specialized in the sector Activités des agences de publicité.
Based in VAULX-EN-VELIN (69120),
this company of category PME
shows in 2022 a revenue of 1.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - G L G SERIGRAPHIE (SIREN 402487052)
Indicator
2022
2021
2020
2019
2018
2017
2016
Revenue
1 171 611 €
889 822 €
690 227 €
1 203 836 €
1 250 909 €
1 092 290 €
1 241 303 €
Net income
-20 663 €
-15 599 €
2 893 €
16 018 €
47 196 €
75 688 €
2 315 €
EBITDA
-15 222 €
-33 838 €
-165 160 €
41 854 €
62 469 €
16 726 €
9 660 €
Net margin
-1.8%
-1.8%
0.4%
1.3%
3.8%
6.9%
0.2%
Revenue and income statement
In 2022, G L G SERIGRAPHIE achieves revenue of 1.2 M€. Activity remains stable over the period (CAGR: -1.0%). Vs 2021, growth of +32% (890 k€ -> 1.2 M€). After deducting consumption (248 k€), gross margin stands at 924 k€, i.e. a rate of 79%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -15 k€, representing -1.3% of revenue. Positive scissor effect: EBITDA margin improves by +2.5 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -21 k€ (-1.8% of revenue), which will impact equity.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 171 611 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
923 782 €
EBITDA (2022)
?
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
-15 222 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-21 785 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-20 663 €
EBITDA margin (2022)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-1.3%
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 563%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 7%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
562.825%
Financial autonomy (2022)
?
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
7.247%
Cash flow / Revenue (2022)
?
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
-1.774%
Repayment capacity (2022)
?
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
-13.125
Asset age ratio (2022)
?
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
Debt ratio
-15.409
175.904
43.247
28.293
205.735
244.091
562.825
Financial autonomy
-11.857
3.742
11.322
14.619
11.911
11.333
7.247
Repayment capacity
0.025
1.463
0.539
-1.75
-2.411
-4.458
-13.125
Cash flow / Revenue
2.619%
2.156%
4.275%
-1.111%
-10.395%
-4.166%
-1.774%
Sector positioning
Debt ratio
562.832022
2020
2021
2022
Q1: 0.0
Med: 12.43
Q3: 67.71
Watch
In 2022, the debt ratio of G L G SERIGRAPHIE (562.83) 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
7.25%2022
2020
2021
2022
Q1: 10.89%
Med: 32.52%
Q3: 56.76%
Average
In 2022, the financial autonomy of G L G SERIGRAPHIE (7.2%) 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
-13.12 years2022
2020
2021
2022
Q1: 0.0 years
Med: 0.01 years
Q3: 1.33 years
Excellent
In 2022, the repayment capacity of G L G SERIGRAPHIE (-13.12) 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 176.39. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2022)
?
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
176.387
Interest coverage (2022)
?
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
-42.485
Liquidity indicators evolution G L G SERIGRAPHIE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
Liquidity ratio
82.585
100.713
107.236
106.716
139.936
148.245
176.387
Interest coverage
50.207
47.441
10.959
10.451
-1.689
-10.447
-42.485
Sector positioning
Liquidity ratio
176.392022
2020
2021
2022
Q1: 133.53
Med: 205.59
Q3: 346.28
Average+13 pts over 3 years
In 2022, the liquidity ratio of G L G SERIGRAPHIE (176.39) 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.
Interest coverage
-42.48x2022
2020
2021
2022
Q1: 0.0x
Med: 0.0x
Q3: 1.74x
Watch
In 2022, the interest coverage of G L G SERIGRAPHIE (-42.5x) 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: 61 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 133 days. Excellent situation: suppliers finance 72 days of the operating cycle (retail model). Inventory turnover is 80 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 141 days of revenue, i.e. 459 k€ to permanently finance. Over 2016-2022, WCR increased by +254%, requiring additional financing.
Operating WCR (2022)
?
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
458 639 €
Customer credit (2022)
?
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
61 j
Supplier credit (2022)
?
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
133 j
Inventory turnover (2022)
?
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
80 j
WCR in days of revenue (2022)
?
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
141 j
WCR and payment terms evolution G L G SERIGRAPHIE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
Operating WCR
129 716 €
279 113 €
361 100 €
360 910 €
436 210 €
366 500 €
458 639 €
Inventory turnover (days)
32
48
45
50
115
93
80
Customer payment term (days)
79
73
88
74
121
62
61
Supplier payment term (days)
134
177
177
199
261
201
133
Positioning of G L G SERIGRAPHIE in its sector
Comparison with sector Activités des agences de publicité
Valuation estimate
Based on 68 transactions of similar company sales
(all years),
the value of G L G SERIGRAPHIE is estimated at
262 981 €
(range 108 993€ - 447 646€).
The price/revenue ratio is 0.22x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2022
68 tx
108k€262k€447k€
262 981 €Range: 108 993€ - 447 646€
NAF 5 all-time
Valuation method used
Revenue Multiple
1 171 611 €
×
0.22x
=262 982 €
Range: 108 994€ - 447 647€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 68 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 (Activités des agences de publicité)
Compare G L G SERIGRAPHIE with other companies in the same sector:
Frequently asked questions about G L G SERIGRAPHIE
What is the revenue of G L G SERIGRAPHIE ?
The revenue of G L G SERIGRAPHIE in 2022 is 1.2 M€.
Is G L G SERIGRAPHIE profitable?
G L G SERIGRAPHIE recorded a net loss in 2022.
Where is the headquarters of G L G SERIGRAPHIE ?
The headquarters of G L G SERIGRAPHIE is located in VAULX-EN-VELIN (69120), in the department Rhone.
Where to find the tax return of G L G SERIGRAPHIE ?
The tax return of G L G SERIGRAPHIE 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 G L G SERIGRAPHIE operate?
G L G SERIGRAPHIE operates in the sector Activités des agences de publicité (NAF code 73.11Z). 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