Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1996-03-15 (30 years)Status: ActiveBusiness sector: Travaux de peinture et vitrerieLocation: FUVEAU (13710), Bouches-du-Rhone
GARDANNE ALU : revenue, balance sheet and financial ratios
GARDANNE ALU is a French company
founded 30 years ago,
specialized in the sector Travaux de peinture et vitrerie.
Based in FUVEAU (13710),
this company of category PME
shows in 2017 a revenue of 416 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GARDANNE ALU (SIREN 404674046)
Indicator
2017
2016
Revenue
415 804 €
408 021 €
Net income
3 420 €
-9 387 €
EBITDA
4 068 €
-10 778 €
Net margin
0.8%
-2.3%
Revenue and income statement
Im Jahr 2017 erzielt GARDANNE ALU einen Umsatz von 416 k€. Vs 2016: +2%. Nach Abzug des Verbrauchs (204 k€) beträgt die Bruttomarge 212 k€, d.h. eine Rate von 51%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht 4 k€, was 1.0% des Umsatzes entspricht. Positiver Schereneffekt: EBITDA-Marge verbessert sich um +3.6 Punkte. Die operative Marge bleibt fragil und erfordert Kostenwachsamkeit. Das Nettoergebnis beträgt 3 k€, d.h. 0.8% des Umsatzes.
Revenue (2017)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
415 804 €
Gross margin (2017)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
211 803 €
EBITDA (2017)
?
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
4 068 €
EBIT (2017)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
3 494 €
Net income (2017)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
3 420 €
EBITDA margin (2017)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
1.0%
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
Die Verschuldungsquote (= Finanzschulden / Eigenkapital x 100) beträgt 0%. Dieses niedrige Niveau spiegelt eine solide Finanzstruktur wider. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 54%. Diese hohe Autonomie bedeutet, dass das Unternehmen den Großteil seiner Vermögenswerte durch Eigenkapital finanziert. Der Cashflow beträgt 1.0% des Umsatzes.
Debt ratio (2017)
?
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 (2017)
?
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
53.537%
Cash flow / Revenue (2017)
?
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
0.973%
Repayment capacity (2017)
?
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 (2017)
?
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
Debt ratio
0.0
0.0
Financial autonomy
58.826
53.537
Repayment capacity
0.0
0.0
Cash flow / Revenue
-1.677%
0.973%
Sector positioning
Verschuldungsgrad
0.02017
2016
2017
Q1: 0.22
Med: 9.25
Q3: 37.76
Ausgezeichnet
Im Jahr 2017 liegt in den unteren 25% der Branche, was positiv ist das verschuldungsgrad von GARDANNE ALU (0.00). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Ein niedriges Verhältnis zeigt eine solide Finanzstruktur mit geringer Abhängigkeit von Gläubigern.
Finanzielle Autonomie
53.54%2017
2016
2017
Q1: 5.38%
Med: 29.37%
Q3: 53.12%
Ausgezeichnet
Im Jahr 2017 liegt in den oberen 25% der Branche das finanzielle autonomie von GARDANNE ALU (53.5%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Hohe Autonomie spiegelt finanzielle Unabhängigkeit und Fähigkeit wider, Schocks zu absorbieren.
Rückzahlungsfähigkeit
0.0 ans2017
2016
2017
Q1: 0.0 ans
Med: 0.01 ans
Q3: 0.64 ans
Ausgezeichnet
Im Jahr 2017 liegt in den unteren 25% der Branche, was positiv ist das rückzahlungsfähigkeit von GARDANNE ALU (0.0 an). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Eine kurze Kapazität spiegelt kontrollierte Schulden und gute Cashflow-Generierung wider.
Liquidity ratios
Die Liquiditätsquote beträgt 159.36. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden. Der Zinsdeckungsgrad (= EBIT / Zinsaufwendungen) beträgt 0.3x. Gefahr: Das Betriebsergebnis deckt die Zinsaufwendungen nicht.
Liquidity ratio (2017)
?
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
159.358
Interest coverage (2017)
?
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
0.32
Liquidity indicators evolution GARDANNE ALU
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
Liquidity ratio
169.75
159.358
Interest coverage
0.0
0.32
Sector positioning
Liquiditätsquote
159.362017
2016
2017
Q1: 131.43
Med: 187.64
Q3: 285.36
Average-6 pts over 2 years
Im Jahr 2017 liegt unter dem Median der Branche das liquiditätsquote von GARDANNE ALU (159.36). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Eine Verbesserung würde die Wettbewerbsposition stärken.
Zinsdeckung
0.32x2017
2016
2017
Q1: 0.0x
Med: 0.12x
Q3: 2.32x
Gut+27 pts over 2 years
Im Jahr 2017 liegt über dem Median der Branche das zinsdeckung von GARDANNE ALU (0.3x). Dieses Verhältnis gibt an, wie oft das Betriebsergebnis die Zinsaufwendungen deckt. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Working capital requirement (WCR) and payment terms
Der Betriebskapitalbedarf (WCR) misst die zeitliche Lücke. Durchschnittliche Kundenzahlungsfrist: 61 Tage. Lieferantenfrist: 42 Tage. Das Unternehmen muss 19 Tage Lücke finanzieren. Die Bestandsumschlagsdauer beträgt 27 Tage. Schneller Umschlag, Zeichen guter Bestandsführung. Der WCR repräsentiert 74 Tage Umsatz.
Operating WCR (2017)
?
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
85 888 €
Customer credit (2017)
?
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
61 j
Supplier credit (2017)
?
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
42 j
Inventory turnover (2017)
?
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
27 j
WCR in days of revenue (2017)
?
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
74 j
WCR and payment terms evolution GARDANNE ALU
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
Operating WCR
69 196 €
85 888 €
Inventory turnover (days)
1
27
Customer payment term (days)
69
61
Supplier payment term (days)
40
42
Positioning of GARDANNE ALU 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 GARDANNE ALU is estimated at
30 215 €
(range 12 810€ - 53 471€).
With an EBITDA of 4 068€, 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 value2017
88 tx
12k€30k€53k€
30 215 €Range: 12 810€ - 53 471€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
4 068 €×2.7x
Estimation11 041 €
3 343€ - 19 109€
Revenue Multiple30%
415 804 €×0.18x
Estimation75 536 €
34 756€ - 133 478€
Net Income Multiple20%
3 420 €×3.0x
Estimation10 171 €
3 562€ - 19 367€
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 GARDANNE ALU with other companies in the same sector:
Yes, GARDANNE ALU generated a net profit of 3 k€ in 2017.
Where is the headquarters of GARDANNE ALU ?
The headquarters of GARDANNE ALU is located in FUVEAU (13710), in the department Bouches-du-Rhone.
Where to find the tax return of GARDANNE ALU ?
The tax return of GARDANNE ALU 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 GARDANNE ALU operate?
GARDANNE ALU 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