GAMBETTA LE-DE-FRANCE : revenue, balance sheet and financial ratios

GAMBETTA LE-DE-FRANCE is a French company founded 71 years ago, specialized in the sector Promotion immobilière de logements. Based in PARIS (75014), this company of category ETI shows in 2021 a revenue of 11.5 M€. Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.

Data updated on 2026-05-09

Sources : INPI & INSEE SIRENE - Processing : Ministry of Economy

Financial history - GAMBETTA LE-DE-FRANCE (SIREN 552096703)
Indicator 2021 2019 2018 2017 2016
Revenue 11 495 333 € N/C N/C 1 607 490 € 1 516 378 €
Net income 55 472 € -1 396 867 € -854 420 € -1 009 173 € 1 009 292 €
EBITDA -675 402 € N/C N/C -2 274 344 € -1 470 554 €
Net margin 0.5% N/C N/C -62.8% 66.6%

Revenue and income statement

In 2021, GAMBETTA LE-DE-FRANCE achieves revenue of 11.5 M€. Over the period 2016-2021, the company shows strong growth with a CAGR (compound annual growth rate) of +49.9%. After deducting consumption (8.8 M€), gross margin stands at 2.7 M€, i.e. a rate of 23%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -675 k€, representing -5.9% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 55 k€, i.e. 0.5% of revenue. This profit can be retained or distributed to shareholders.

Revenue (2021) ?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production

11 495 333 €

Gross margin (2021) ?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed

2 691 837 €

EBITDA (2021) ?
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

-675 402 €

EBIT (2021) ?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals

-476 793 €

Net income (2021) ?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax

55 472 €

EBITDA margin (2021) ?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability
5-10% : Average
< 5% : Low

-5.9%

Loading income statement...

Chart evolution

Show :

Assets

Loading data...

Liabilities

Loading data...

Solvency and debt ratios

The debt ratio (= Financial debt / Equity x 100) stands at 869%. 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 5%. Low autonomy: the company heavily depends on external financing (banks, suppliers).

Debt ratio (2021) ?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low
50-100% : Moderate
> 100% : High

868.943%

Financial autonomy (2021) ?
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

4.688%

Cash flow / Revenue (2021) ?
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

-1.376%

Repayment capacity (2021) ?
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

-127.114

Asset age ratio (2021) ?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Interpretation
< 50% : Recent assets
50-70% : Normal wear
> 70% : Aging assets

100.0%

Solvency indicators evolution
GAMBETTA LE-DE-FRANCE

Sector positioning

Debt ratio
868.94 2021
2018
2019
2021
Q1: 0.0
Med: 9.83
Q3: 163.63
Average +5 pts over 3 years

In 2021, the debt ratio of GAMBETTA LE-DE-FRANCE (868.94) 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
4.69% 2021
2018
2019
2021
Q1: 0.09%
Med: 18.38%
Q3: 59.11%
Average -33 pts over 3 years

In 2021, the financial autonomy of GAMBETTA LE-DE-FRANCE (4.7%) 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
-127.11 years 2021
2021
Q1: -2.56 years
Med: 0.0 years
Q3: 2.29 years
Excellent

In 2021, the repayment capacity of GAMBETTA LE-DE-FRANCE (-127.11) 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 1295.40. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.

Liquidity ratio (2021) ?
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

1295.397

Interest coverage (2021) ?
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

-234.93

Liquidity indicators evolution
GAMBETTA LE-DE-FRANCE

Sector positioning

Liquidity ratio
1295.4 2021
2018
2019
2021
Q1: 141.43
Med: 327.34
Q3: 984.63
Excellent

In 2021, the liquidity ratio of GAMBETTA LE-DE-FRANCE (1295.40) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.

Interest coverage
-234.93x 2021
2021
Q1: -2.88x
Med: 0.0x
Q3: 2.57x
Average

In 2021, the interest coverage of GAMBETTA LE-DE-FRANCE (-234.9x) 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: 344 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 31 days. The gap of 313 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Inventory turnover is 508 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 556 days of revenue, i.e. 17.7 M€ to permanently finance. Over 2016-2021, WCR increased by +138%, requiring additional financing.

Operating WCR (2021) ?
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

17 742 587 €

Customer credit (2021) ?
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

344 j

Supplier credit (2021) ?
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

31 j

Inventory turnover (2021) ?
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

508 j

WCR in days of revenue (2021) ?
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

556 j

WCR and payment terms evolution
GAMBETTA LE-DE-FRANCE

Positioning of GAMBETTA LE-DE-FRANCE in its sector

Comparison with sector Promotion immobilière de logements

Valuation estimate

Based on 80 transactions of similar company sales (all years), the value of GAMBETTA LE-DE-FRANCE is estimated at 1 981 679 € (range 710 039€ - 4 889 039€). The price/revenue ratio is 0.28x (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 value 2021
80 tx
710k€ 1981k€ 4889k€
1 981 679 € Range: 710 039€ - 4 889 039€
NAF 5 all-time

Valuation detail by method

Ajustez les pondérations selon votre analyse

Revenue Multiple 30%
11 495 333 € × 0.28x
Estimation 3 215 949 €
1 156 420€ - 7 909 437€
Net Income Multiple 20%
55 472 € × 2.3x
Estimation 130 276 €
40 469€ - 358 442€
How is this estimate calculated?

This estimate is based on the analysis of 80 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 (Promotion immobilière de logements)

Compare GAMBETTA LE-DE-FRANCE with other companies in the same sector:

Frequently asked questions about GAMBETTA LE-DE-FRANCE

What is the revenue of GAMBETTA LE-DE-FRANCE ?

The revenue of GAMBETTA LE-DE-FRANCE in 2021 is 11.5 M€.

Is GAMBETTA LE-DE-FRANCE profitable?

Yes, GAMBETTA LE-DE-FRANCE generated a net profit of 55 k€ in 2021.

Where is the headquarters of GAMBETTA LE-DE-FRANCE ?

The headquarters of GAMBETTA LE-DE-FRANCE is located in PARIS (75014), in the department Paris.

Where to find the tax return of GAMBETTA LE-DE-FRANCE ?

The tax return of GAMBETTA LE-DE-FRANCE 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 GAMBETTA LE-DE-FRANCE operate?

GAMBETTA LE-DE-FRANCE operates in the sector Promotion immobilière de logements (NAF code 41.10A). See the 'Sector positioning' section above to compare the company with its competitors.