Employees: NN (None)Legal category: SCA (commandite par actions)Size: GECreation date: 2018-02-02 (8 years)Status: ActiveBusiness sector: Promotion immobilière de logementsLocation: SAINT-OUEN-SUR-SEINE (93400), Seine-Saint-Denis
GARENNE AMENAGEMENT : revenue, balance sheet and financial ratios
GARENNE AMENAGEMENT is a French company
founded 8 years ago,
specialized in the sector Promotion immobilière de logements.
Based in SAINT-OUEN-SUR-SEINE (93400),
this company of category GE
shows in 2023 a revenue of 510 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GARENNE AMENAGEMENT (SIREN 837487172)
Indicator
2024
2023
2022
2021
2020
2019
2018
Revenue
N/C
510 396 €
634 299 €
618 288 €
229 487 354 €
850 621 €
251 364 €
Net income
2 702 €
387 777 €
552 783 €
352 280 €
1 621 407 €
336 208 €
134 772 €
EBITDA
-4 847 €
281 659 €
452 723 €
408 767 €
2 689 956 €
466 956 €
187 183 €
Net margin
N/C
76.0%
87.1%
57.0%
0.7%
39.5%
53.6%
Revenue and income statement
In 2024, GARENNE AMENAGEMENT generates positive net income of 3 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2018-2024: 135 k€ -> 3 k€.
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
-4 847 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-4 847 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
2 702 €
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 1%. 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 93%. 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 442.8 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high.
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
1.309%
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
92.966%
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
442.788
Solvency indicators evolution GARENNE AMENAGEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
2022
2023
2024
Debt ratio
4128.719
3496.614
0.474
0.0
0.0
0.073
1.309
Financial autonomy
0.049
0.165
53.629
85.114
89.911
90.743
92.966
Repayment capacity
41.594
49.087
0.263
0.0
0.0
0.173
442.788
Cash flow / Revenue
53.616%
39.525%
0.707%
68.356%
76.057%
75.976%
None%
Sector positioning
Debt ratio
1.312024
2022
2023
2024
Q1: 0.0
Med: 1.6
Q3: 105.23
Good+20 pts over 3 years
In 2024, the debt ratio of GARENNE AMENAGEMENT (1.31) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
92.97%2024
2022
2023
2024
Q1: 0.0%
Med: 12.23%
Q3: 54.65%
Excellent
In 2024, the financial autonomy of GARENNE AMENAGEMENT (93.0%) 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
442.79 years2024
2022
2023
2024
Q1: -4.13 years
Med: 0.0 years
Q3: 1.24 years
Average+25 pts over 3 years
In 2024, the repayment capacity of GARENNE AMENAGEMENT (442.79) 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 1718.92. 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
1718.922
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
102.13
106.292
216.839
671.792
991.146
1088.041
1718.922
Interest coverage
0.0
0.0
0.0
-3.393
0.0
0.0
0.0
Sector positioning
Liquidity ratio
1718.922024
2022
2023
2024
Q1: 134.25
Med: 341.1
Q3: 1144.53
Excellent
In 2024, the liquidity ratio of GARENNE AMENAGEMENT (1718.92) 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
0.0x2024
2022
2023
2024
Q1: -13.11x
Med: 0.0x
Q3: 2.3x
Good
In 2024, the interest coverage of GARENNE AMENAGEMENT (0.0x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 684 days. Excellent situation: suppliers finance 684 days of the operating cycle (retail model).
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
0 €
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
0 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
684 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 and payment terms evolution GARENNE AMENAGEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
2022
2023
2024
Operating WCR
273 737 281 €
285 897 316 €
122 986 863 €
106 184 725 €
101 202 317 €
100 586 572 €
0 €
Inventory turnover (days)
387765
119338
140
53876
53255
66027
0
Customer payment term (days)
193
61
0
123
4
129
0
Supplier payment term (days)
298
7031
309
9898
2024
3559
684
Positioning of GARENNE AMENAGEMENT 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 GARENNE AMENAGEMENT is estimated at
6 345 €
(range 1 971€ - 17 459€).
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 value2024
80 tx
1k€6k€17k€
6 345 €Range: 1 971€ - 17 459€
NAF 5 all-time
Valuation method used
Net Income Multiple
2 702 €
×
2.3x
=6 346 €
Range: 1 971€ - 17 459€
Only this financial indicator is available for this company.
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 GARENNE AMENAGEMENT with other companies in the same sector:
Frequently asked questions about GARENNE AMENAGEMENT
What is the revenue of GARENNE AMENAGEMENT ?
The revenue of GARENNE AMENAGEMENT in 2023 is 510 k€.
Is GARENNE AMENAGEMENT profitable?
Yes, GARENNE AMENAGEMENT generated a net profit of 3 k€ in 2024.
Where is the headquarters of GARENNE AMENAGEMENT ?
The headquarters of GARENNE AMENAGEMENT is located in SAINT-OUEN-SUR-SEINE (93400), in the department Seine-Saint-Denis.
Where to find the tax return of GARENNE AMENAGEMENT ?
The tax return of GARENNE AMENAGEMENT 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 GARENNE AMENAGEMENT operate?
GARENNE AMENAGEMENT 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.
Item evolution
Rotate your phone to landscape mode to view the chart