Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2000-12-01 (25 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: BAIE-MAHAULT (97122), Guadeloupe
GABRIEL LANCELOT HOLDING : revenue, balance sheet and financial ratios
GABRIEL LANCELOT HOLDING is a French company
founded 25 years ago,
specialized in the sector Activités des sociétés holding.
Based in BAIE-MAHAULT (97122),
this company of category PME
shows in 2022 a revenue of 401 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GABRIEL LANCELOT HOLDING (SIREN 434063053)
Indicator
2022
2021
2018
2017
2016
2014
Revenue
401 227 €
405 229 €
447 845 €
408 930 €
331 567 €
356 931 €
Net income
2 128 661 €
-597 976 €
-212 427 €
-96 760 €
-138 173 €
-253 133 €
EBITDA
-44 301 €
149 821 €
194 033 €
74 203 €
22 378 €
-68 169 €
Net margin
530.5%
-147.6%
-47.4%
-23.7%
-41.7%
-70.9%
Revenue and income statement
In 2022, GABRIEL LANCELOT HOLDING achieves revenue of 401 k€. Revenue is growing positively over 6 years (CAGR: +1.5%). Slight decline of -1% vs 2021. After deducting consumption (0 €), gross margin stands at 401 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -44 k€, representing -11.0% of revenue. Warning negative scissor effect: despite revenue change (-1%), EBITDA varies by -130%, reducing margin by 48.0 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 2.1 M€, i.e. 530.5% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
401 227 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
401 227 €
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
-44 301 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-85 077 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
2 128 661 €
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
-11.0%
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 30%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 74%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
30.237%
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
73.587%
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
-22.444%
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
-17.215
Asset age ratio (2022)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution GABRIEL LANCELOT HOLDING
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2016
2017
2018
2021
2022
Debt ratio
12.456
13.701
15.683
13.907
29.507
30.237
Financial autonomy
87.072
83.929
82.532
85.137
71.738
73.587
Repayment capacity
-6.648
-2.533
21.598
-11.619
6.459
-17.215
Cash flow / Revenue
-27.037%
-77.697%
8.286%
-11.903%
33.8%
-22.444%
Sector positioning
Debt ratio
30.242022
2018
2021
2022
Q1: 0.1
Med: 13.78
Q3: 79.91
Average+12 pts over 3 years
In 2022, the debt ratio of GABRIEL LANCELOT HOLDING (30.24) 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
73.59%2022
2018
2021
2022
Q1: 21.11%
Med: 62.06%
Q3: 90.2%
Good-12 pts over 3 years
In 2022, the financial autonomy of GABRIEL LANCELOT HOLDING (73.6%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
-17.21 years2022
2018
2021
2022
Q1: 0.0 years
Med: 0.1 years
Q3: 3.28 years
Excellent
In 2022, the repayment capacity of GABRIEL LANCELOT HOLDING (-17.21) 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 1324.38. 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
1324.378
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
-1654.127
Liquidity indicators evolution GABRIEL LANCELOT HOLDING
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2014
2016
2017
2018
2021
2022
Liquidity ratio
1335.305
644.155
716.874
1108.964
240.219
1324.378
Interest coverage
-41.711
111.051
32.239
10.737
490.463
-1654.127
Sector positioning
Liquidity ratio
1324.382022
2018
2021
2022
Q1: 111.66
Med: 499.96
Q3: 2835.13
Good
In 2022, the liquidity ratio of GABRIEL LANCELOT HOLDING (1324.38) 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
-1654.13x2022
2018
2021
2022
Q1: -53.22x
Med: 0.0x
Q3: 0.0x
Average-50 pts over 3 years
In 2022, the interest coverage of GABRIEL LANCELOT HOLDING (-1654.1x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
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: 110 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 19 days. The gap of 91 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 665 days of revenue, i.e. 742 k€ to permanently finance. Notable WCR improvement over the period (-51%), freeing up cash.
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
741 596 €
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
110 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
19 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
0 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
665 j
WCR and payment terms evolution GABRIEL LANCELOT HOLDING
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2016
2017
2018
2021
2022
Operating WCR
1 500 524 €
1 418 928 €
1 555 521 €
1 604 181 €
432 031 €
741 596 €
Inventory turnover (days)
0
0
0
0
0
0
Customer payment term (days)
228
219
270
329
554
110
Supplier payment term (days)
85
119
199
82
130
19
Positioning of GABRIEL LANCELOT HOLDING in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 70 transactions of similar company sales
in 2022,
the value of GABRIEL LANCELOT HOLDING is estimated at
3 319 584 €
(range 1 087 934€ - 6 676 446€).
The price/revenue ratio is 0.67x
(in line with sector norms).
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
70 tx
1087k€3319k€6676k€
3 319 584 €Range: 1 087 934€ - 6 676 446€
NAF 5 année 2022
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
401 227 €×0.67x
Estimation267 961 €
109 808€ - 436 711€
Net Income Multiple20%
2 128 661 €×3.7x
Estimation7 897 020 €
2 555 124€ - 16 036 049€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 70 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 sociétés holding)
Compare GABRIEL LANCELOT HOLDING with other companies in the same sector:
Frequently asked questions about GABRIEL LANCELOT HOLDING
What is the revenue of GABRIEL LANCELOT HOLDING ?
The revenue of GABRIEL LANCELOT HOLDING in 2022 is 401 k€.
Is GABRIEL LANCELOT HOLDING profitable?
Yes, GABRIEL LANCELOT HOLDING generated a net profit of 2.1 M€ in 2022.
Where is the headquarters of GABRIEL LANCELOT HOLDING ?
The headquarters of GABRIEL LANCELOT HOLDING is located in BAIE-MAHAULT (97122), in the department Guadeloupe.
Where to find the tax return of GABRIEL LANCELOT HOLDING ?
The tax return of GABRIEL LANCELOT HOLDING 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 GABRIEL LANCELOT HOLDING operate?
GABRIEL LANCELOT HOLDING operates in the sector Activités des sociétés holding (NAF code 64.20Z). 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