Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: ETICreation date: 1993-11-22 (32 years)Status: ActiveBusiness sector: Location de terrains et d'autres biens immobiliersLocation: PARIS (75015), Paris
GALLIERA INVEST I : revenue, balance sheet and financial ratios
GALLIERA INVEST I is a French company
founded 32 years ago,
specialized in the sector Location de terrains et d'autres biens immobiliers.
Based in PARIS (75015),
this company of category ETI
shows in 2024 a revenue of 1.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GALLIERA INVEST I (SIREN 393442462)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 183 582 €
805 573 €
-134 245 €
923 571 €
910 395 €
709 211 €
1 011 261 €
1 270 865 €
956 077 €
Net income
941 600 €
96 927 €
-430 322 €
40 858 €
-352 881 €
-36 803 €
-129 958 €
348 432 €
-8 695 €
EBITDA
832 847 €
427 320 €
-460 075 €
574 152 €
571 189 €
415 296 €
546 769 €
924 635 €
563 362 €
Net margin
79.6%
12.0%
320.5%
4.4%
-38.8%
-5.2%
-12.9%
27.4%
-0.9%
Revenue and income statement
In 2024, GALLIERA INVEST I achieves revenue of 1.2 M€. Revenue is growing positively over 9 years (CAGR: +2.7%). Vs 2023, growth of +47% (806 k€ -> 1.2 M€). After deducting consumption (0 €), gross margin stands at 1.2 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 833 k€, representing 70.4% of revenue. Positive scissor effect: EBITDA margin improves by +17.3 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 942 k€, i.e. 79.6% 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
1 183 582 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 183 582 €
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
832 847 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
924 179 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
941 600 €
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
70.4%
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 447%. 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 18%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 5.6 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 68.4% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
446.885%
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
17.67%
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
68.384%
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
5.625
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
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
49.738
81.601
76.72
72.196
75.175
69.337
67.438
59.357
446.885
Financial autonomy
65.711
54.488
55.524
57.394
54.043
54.393
57.761
57.2
17.67
Repayment capacity
7.846
6.8
11.96
13.545
9.524
8.365
-7.161
7.075
5.625
Cash flow / Revenue
42.556%
63.892%
39.998%
47.114%
51.292%
53.462%
387.664%
58.565%
68.384%
Sector positioning
Debt ratio
446.882024
2022
2023
2024
Q1: -21.15
Med: 5.9
Q3: 146.94
Average+17 pts over 3 years
In 2024, the debt ratio of GALLIERA INVEST I (446.88) 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
17.67%2024
2022
2023
2024
Q1: 0.03%
Med: 27.42%
Q3: 73.8%
Average-20 pts over 3 years
In 2024, the financial autonomy of GALLIERA INVEST I (17.7%) 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
5.62 years2024
2022
2023
2024
Q1: -0.02 years
Med: 0.66 years
Q3: 10.59 years
Average+38 pts over 3 years
In 2024, the repayment capacity of GALLIERA INVEST I (5.62) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 351.30. 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 21.6x. Operating income very largely covers interest expenses: high safety margin.
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
351.295
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
21.641
Liquidity indicators evolution GALLIERA INVEST I
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
1369.163
3939.734
2116.202
355.823
365.297
267.209
253.267
159.105
351.295
Interest coverage
27.779
12.183
17.038
19.519
13.893
13.826
-14.999
35.538
21.641
Sector positioning
Liquidity ratio
351.32024
2022
2023
2024
Q1: 83.19
Med: 307.52
Q3: 1319.53
Good
In 2024, the liquidity ratio of GALLIERA INVEST I (351.30) 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
21.64x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 20.03x
Excellent+50 pts over 3 years
In 2024, the interest coverage of GALLIERA INVEST I (21.6x) 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: 16 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 30 days. Favorable situation: supplier credit is longer than customer credit by 14 days. Overall, WCR represents 93 days of revenue, i.e. 306 k€ to permanently finance. Notable WCR improvement over the period (-81%), freeing up cash.
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
305 885 €
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
16 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
30 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
93 j
WCR and payment terms evolution GALLIERA INVEST I
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
1 571 026 €
4 817 684 €
4 284 774 €
98 992 €
107 299 €
94 250 €
279 095 €
-187 650 €
305 885 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
19
77
95
117
161
230
-892
182
16
Supplier payment term (days)
58
18
39
7
38
24
24
24
30
Positioning of GALLIERA INVEST I in its sector
Comparison with sector Location de terrains et d'autres biens immobiliers
Valuation estimate
Based on 169 transactions of similar company sales
in 2024,
the value of GALLIERA INVEST I is estimated at
3 901 587 €
(range 1 112 556€ - 7 024 525€).
With an EBITDA of 832 847€, the sector multiple of 5.6x is applied.
The price/revenue ratio is 0.81x
(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.
Estimated enterprise value2024
169 transactions
1112k€3901k€7024k€
3 901 587 €Range: 1 112 556€ - 7 024 525€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
832 847 €×5.6x
Estimation4 663 800 €
1 234 538€ - 8 324 308€
Revenue Multiple30%
1 183 582 €×0.81x
Estimation954 710 €
364 825€ - 1 780 301€
Net Income Multiple20%
941 600 €×6.8x
Estimation6 416 374 €
1 929 200€ - 11 641 405€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 169 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 (Location de terrains et d'autres biens immobiliers)
Compare GALLIERA INVEST I with other companies in the same sector:
Frequently asked questions about GALLIERA INVEST I
What is the revenue of GALLIERA INVEST I ?
The revenue of GALLIERA INVEST I in 2024 is 1.2 M€.
Is GALLIERA INVEST I profitable?
Yes, GALLIERA INVEST I generated a net profit of 942 k€ in 2024.
Where is the headquarters of GALLIERA INVEST I ?
The headquarters of GALLIERA INVEST I is located in PARIS (75015), in the department Paris.
Where to find the tax return of GALLIERA INVEST I ?
The tax return of GALLIERA INVEST I 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 GALLIERA INVEST I operate?
GALLIERA INVEST I operates in the sector Location de terrains et d'autres biens immobiliers (NAF code 68.20B). 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