Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1987-01-01 (39 years)Status: ActiveBusiness sector: Travaux de peinture et vitrerieLocation: GOUFFERN EN AUGE (61310), Orne
GAGNEUX CHRISTIAN : revenue, balance sheet and financial ratios
GAGNEUX CHRISTIAN is a French company
founded 39 years ago,
specialized in the sector Travaux de peinture et vitrerie.
Based in GOUFFERN EN AUGE (61310),
this company of category PME
shows in 2023 a revenue of 4.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GAGNEUX CHRISTIAN (SIREN 340777853)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
4 148 960 €
4 756 594 €
3 839 330 €
3 543 182 €
3 133 964 €
N/C
N/C
N/C
Net income
165 114 €
367 864 €
203 631 €
143 175 €
130 828 €
82 121 €
17 130 €
-9 122 €
EBITDA
279 039 €
551 720 €
291 885 €
226 569 €
156 269 €
N/C
N/C
N/C
Net margin
4.0%
7.7%
5.3%
4.0%
4.2%
N/C
N/C
N/C
Revenue and income statement
In 2023, GAGNEUX CHRISTIAN achieves revenue of 4.1 M€. Over the period 2019-2023, the company shows strong growth with a CAGR (compound annual growth rate) of +7.3%. Significant drop of -13% vs 2022. After deducting consumption (997 k€), gross margin stands at 3.2 M€, i.e. a rate of 76%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 279 k€, representing 6.7% of revenue. Warning negative scissor effect: despite revenue change (-13%), EBITDA varies by -49%, reducing margin by 4.9 pts. This reflects costs rising faster than revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 165 k€, i.e. 4.0% 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
4 148 960 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
3 151 584 €
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
279 039 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
225 385 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
165 114 €
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
6.7%
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 39%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 41%. 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 1.3 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 5.1% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
38.647%
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
40.792%
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
5.145%
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
1.298
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
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
575.755
119.912
47.193
15.931
53.217
70.454
41.458
38.647
Financial autonomy
1.008
2.504
10.731
19.136
22.285
33.137
46.842
40.792
Repayment capacity
None
None
None
0.258
1.166
1.922
1.128
1.298
Cash flow / Revenue
None%
None%
None%
4.681%
4.908%
5.668%
7.423%
5.145%
Sector positioning
Debt ratio
38.652023
2021
2022
2023
Q1: 0.02
Med: 11.62
Q3: 45.86
Average-5 pts over 3 years
In 2023, the debt ratio of GAGNEUX CHRISTIAN (38.65) 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
40.79%2023
2021
2022
2023
Q1: 3.7%
Med: 28.85%
Q3: 52.33%
Good+7 pts over 3 years
In 2023, the financial autonomy of GAGNEUX CHRISTIAN (40.8%) 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
1.3 years2023
2021
2022
2023
Q1: 0.0 years
Med: 0.0 years
Q3: 0.82 years
Watch
In 2023, the repayment capacity of GAGNEUX CHRISTIAN (1.30) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 275.23. 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 6.2x. 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
275.23
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
6.23
Liquidity indicators evolution GAGNEUX CHRISTIAN
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
111.466
127.883
119.17
133.007
162.162
241.497
297.15
275.23
Interest coverage
None
None
None
2.327
1.095
0.962
0.86
6.23
Sector positioning
Liquidity ratio
275.232023
2021
2022
2023
Q1: 142.83
Med: 206.2
Q3: 314.64
Good+7 pts over 3 years
In 2023, the liquidity ratio of GAGNEUX CHRISTIAN (275.23) 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
6.23x2023
2021
2022
2023
Q1: 0.0x
Med: 0.0x
Q3: 1.37x
Excellent
In 2023, the interest coverage of GAGNEUX CHRISTIAN (6.2x) 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: 59 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 35 days. The company must finance 24 days of gap between collections and payments. Inventory turnover is 35 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 76 days of revenue, i.e. 873 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
872 526 €
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
59 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
35 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
35 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
76 j
WCR and payment terms evolution GAGNEUX CHRISTIAN
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
0 €
0 €
0 €
141 122 €
607 266 €
825 686 €
686 900 €
872 526 €
Inventory turnover (days)
0
0
0
9
12
13
13
35
Customer payment term (days)
2482809
0
661
56
93
82
58
59
Supplier payment term (days)
11118
0
668
59
62
44
26
35
Positioning of GAGNEUX CHRISTIAN in its sector
Comparison with sector Travaux de peinture et vitrerie
Valuation estimate
Based on 88 transactions of similar company sales
(all years),
the value of GAGNEUX CHRISTIAN is estimated at
702 996 €
(range 253 072€ - 1 241 955€).
With an EBITDA of 279 039€, the sector multiple of 2.7x is applied.
The price/revenue ratio is 0.18x
(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 value2023
88 tx
253k€702k€1241k€
702 996 €Range: 253 072€ - 1 241 955€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
279 039 €×2.7x
Estimation757 355 €
229 281€ - 1 310 780€
Revenue Multiple30%
4 148 960 €×0.18x
Estimation753 707 €
346 799€ - 1 331 864€
Net Income Multiple20%
165 114 €×3.0x
Estimation491 037 €
171 961€ - 935 032€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 88 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 (Travaux de peinture et vitrerie)
Compare GAGNEUX CHRISTIAN with other companies in the same sector:
Frequently asked questions about GAGNEUX CHRISTIAN
What is the revenue of GAGNEUX CHRISTIAN ?
The revenue of GAGNEUX CHRISTIAN in 2023 is 4.1 M€.
Is GAGNEUX CHRISTIAN profitable?
Yes, GAGNEUX CHRISTIAN generated a net profit of 165 k€ in 2023.
Where is the headquarters of GAGNEUX CHRISTIAN ?
The headquarters of GAGNEUX CHRISTIAN is located in GOUFFERN EN AUGE (61310), in the department Orne.
Where to find the tax return of GAGNEUX CHRISTIAN ?
The tax return of GAGNEUX CHRISTIAN 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 GAGNEUX CHRISTIAN operate?
GAGNEUX CHRISTIAN operates in the sector Travaux de peinture et vitrerie (NAF code 43.34Z). 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