Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2003-03-11 (23 years)Status: ActiveBusiness sector: Edition de logiciels applicatifsLocation: VILLENEUVE-D'ASCQ (59650), Nord
GALION SOLUTIONS : revenue, balance sheet and financial ratios
GALION SOLUTIONS is a French company
founded 23 years ago,
specialized in the sector Edition de logiciels applicatifs.
Based in VILLENEUVE-D'ASCQ (59650),
this company of category PME
shows in 2024 a revenue of 1.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GALION SOLUTIONS (SIREN 447753542)
Indicator
2024
2023
2022
2021
2020
2019
2018
2016
2015
2014
2013
2012
Revenue
1 440 353 €
1 509 444 €
1 384 585 €
1 415 255 €
1 446 284 €
1 753 081 €
N/C
1 415 011 €
1 205 307 €
1 292 207 €
1 424 393 €
1 139 822 €
Net income
125 125 €
228 031 €
59 222 €
99 746 €
265 938 €
137 127 €
72 004 €
104 540 €
72 480 €
34 706 €
124 706 €
-109 723 €
EBITDA
171 488 €
150 816 €
80 293 €
78 209 €
106 227 €
239 347 €
N/C
148 781 €
110 893 €
48 648 €
149 636 €
-111 718 €
Net margin
8.7%
15.1%
4.3%
7.0%
18.4%
7.8%
N/C
7.4%
6.0%
2.7%
8.8%
-9.6%
Revenue and income statement
In 2024, GALION SOLUTIONS achieves revenue of 1.4 M€. Revenue is growing positively over 12 years (CAGR: +2.0%). Slight decline of -5% vs 2023. After deducting consumption (74 k€), gross margin stands at 1.4 M€, i.e. a rate of 95%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 171 k€, representing 11.9% of revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 125 k€, i.e. 8.7% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 440 353 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 366 679 €
EBITDA (2024)
?
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
171 488 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
116 825 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
125 125 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
11.9%
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 0%. 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 76%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Cash flow represents 8.7% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
Debt ratio (2024)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
0.0%
Financial autonomy (2024)
?
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
75.932%
Cash flow / Revenue (2024)
?
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
8.702%
Repayment capacity (2024)
?
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
0.0
Asset age ratio (2024)
?
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
2012
2013
2014
2015
2016
2018
2019
2020
2021
2022
2023
2024
Debt ratio
5.139
0.0
0.0
0.0
0.0
0.269
0.0
0.0
0.0
0.0
0.0
0.0
Financial autonomy
26.332
35.33
36.944
39.988
42.252
40.337
42.454
55.475
62.132
67.001
71.779
75.932
Repayment capacity
0.0
0.0
0.0
0.0
0.0
None
0.0
0.0
0.0
0.0
0.0
0.0
Cash flow / Revenue
-9.252%
9.224%
3.376%
7.585%
7.899%
None%
8.103%
17.254%
6.608%
4.664%
16.129%
8.702%
Sector positioning
Debt ratio
0.02024
2022
2023
2024
Q1: 0.0
Med: 5.29
Q3: 44.39
Excellent
In 2024, the debt ratio of GALION SOLUTIONS (0.00) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
75.93%2024
2022
2023
2024
Q1: 11.65%
Med: 39.77%
Q3: 62.21%
Excellent
In 2024, the financial autonomy of GALION SOLUTIONS (75.9%) 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
0.0 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.8 years
Excellent
In 2024, the repayment capacity of GALION SOLUTIONS (0.00) 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 317.18. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2024)
?
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
317.179
Interest coverage (2024)
?
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
0.0
Liquidity indicators evolution GALION SOLUTIONS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2012
2013
2014
2015
2016
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
91.312
116.963
122.404
127.054
153.067
135.932
157.053
178.254
207.004
245.744
266.042
317.179
Interest coverage
0.0
0.0
0.0
0.0
0.0
None
0.0
0.0
0.0
0.0
0.0
0.0
Sector positioning
Liquidity ratio
317.182024
2022
2023
2024
Q1: 146.39
Med: 243.79
Q3: 459.15
Good+11 pts over 3 years
In 2024, the liquidity ratio of GALION SOLUTIONS (317.18) 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
0.0x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 2.19x
Average
In 2024, the interest coverage of GALION SOLUTIONS (0.0x) 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: 104 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 52 days. The gap of 52 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 47 days of revenue, i.e. 189 k€ to permanently finance. Over 2012-2024, WCR increased by +443%, requiring additional financing.
Operating WCR (2024)
?
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
188 600 €
Customer credit (2024)
?
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
104 j
Supplier credit (2024)
?
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
52 j
Inventory turnover (2024)
?
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 (2024)
?
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
47 j
WCR and payment terms evolution GALION SOLUTIONS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2012
2013
2014
2015
2016
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-54 928 €
-55 409 €
-827 €
54 962 €
185 536 €
0 €
240 418 €
-43 417 €
257 506 €
318 621 €
397 814 €
188 600 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
0
0
0
Customer payment term (days)
36
52
61
90
112
709
135
91
136
139
144
104
Supplier payment term (days)
53
86
73
61
38
580
62
74
77
66
60
52
Positioning of GALION SOLUTIONS in its sector
Comparison with sector Edition de logiciels applicatifs
Valuation estimate
Based on 103 transactions of similar company sales
(all years),
the value of GALION SOLUTIONS is estimated at
221 161 €
(range 86 141€ - 606 424€).
With an EBITDA of 171 488€, the sector multiple of 1.0x is applied.
The price/revenue ratio is 0.25x
(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 value2024
103 transactions
86k€221k€606k€
221 161 €Range: 86 141€ - 606 424€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
171 488 €×1.0x
Estimation166 445 €
54 584€ - 537 861€
Revenue Multiple30%
1 440 353 €×0.25x
Estimation358 406 €
158 328€ - 788 789€
Net Income Multiple20%
125 125 €×1.2x
Estimation152 086 €
56 757€ - 504 287€
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 (Edition de logiciels applicatifs)
Compare GALION SOLUTIONS with other companies in the same sector:
The revenue of GALION SOLUTIONS in 2024 is 1.4 M€.
Is GALION SOLUTIONS profitable?
Yes, GALION SOLUTIONS generated a net profit of 125 k€ in 2024.
Where is the headquarters of GALION SOLUTIONS ?
The headquarters of GALION SOLUTIONS is located in VILLENEUVE-D'ASCQ (59650), in the department Nord.
Where to find the tax return of GALION SOLUTIONS ?
The tax return of GALION SOLUTIONS 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 GALION SOLUTIONS operate?
GALION SOLUTIONS operates in the sector Edition de logiciels applicatifs (NAF code 58.29C). 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