Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1968-01-01 (58 years)Status: ActiveBusiness sector: Production d'électricitéLocation: ROUSSON (30340), Gard
GARNIER ET RAFFIER : revenue, balance sheet and financial ratios
GARNIER ET RAFFIER is a French company
founded 58 years ago,
specialized in the sector Production d'électricité.
Based in ROUSSON (30340),
this company of category PME
shows in 2023 a revenue of 1.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GARNIER ET RAFFIER (SIREN 775604119)
Indicator
2025
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
N/C
N/C
1 216 292 €
1 462 328 €
1 567 279 €
1 362 939 €
1 426 284 €
1 105 984 €
1 334 968 €
Net income
1 140 414 €
1 301 289 €
475 664 €
689 808 €
971 038 €
603 461 €
549 474 €
412 600 €
367 028 €
EBITDA
N/C
N/C
885 505 €
1 212 335 €
1 309 553 €
997 593 €
1 089 722 €
795 120 €
1 076 527 €
Net margin
N/C
N/C
39.1%
47.2%
62.0%
44.3%
38.5%
37.3%
27.5%
Revenue and income statement
In 2025, GARNIER ET RAFFIER generates positive net income of 1.1 M€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2017-2025: 367 k€ -> 1.1 M€.
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 140 414 €
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 5%. 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 ratio (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
5.316%
Financial autonomy (2025)
?
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
93.318%
Asset age ratio (2025)
?
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
2017
2018
2019
2020
2021
2022
2023
2024
2025
Debt ratio
224.499
182.067
130.043
99.21
66.732
43.233
37.39
14.298
5.316
Financial autonomy
27.091
33.395
40.409
48.843
56.418
68.7
61.901
79.596
93.318
Repayment capacity
2.593
3.805
2.138
2.185
1.051
1.028
1.163
None
None
Cash flow / Revenue
58.17%
42.8%
51.977%
47.393%
74.291%
59.894%
54.403%
None%
None%
Sector positioning
Debt ratio
5.322025
2023
2024
2025
Q1: -126.53
Med: 0.0
Q3: 124.14
Average
In 2025, the debt ratio of GARNIER ET RAFFIER (5.32) 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
93.32%2025
2023
2024
2025
Q1: -20.57%
Med: 0.83%
Q3: 46.71%
Excellent
In 2025, the financial autonomy of GARNIER ET RAFFIER (93.3%) 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
1.16 years2023
2023
Q1: -3.51 years
Med: 0.0 years
Q3: 6.0 years
Average
In 2023, the repayment capacity of GARNIER ET RAFFIER (1.16) 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 2532.86. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2025)
?
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
2532.865
Liquidity indicators evolution GARNIER ET RAFFIER
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
2025
Liquidity ratio
269.286
378.55
431.329
634.414
517.084
1950.412
277.935
412.817
2532.865
Interest coverage
8.729
10.548
6.794
6.439
4.154
3.677
3.074
None
None
Sector positioning
Liquidity ratio
2532.862025
2023
2024
2025
Q1: 85.35
Med: 307.41
Q3: 965.74
Excellent+25 pts over 3 years
In 2025, the liquidity ratio of GARNIER ET RAFFIER (2532.86) 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
3.07x2023
2023
Q1: -3.13x
Med: 0.15x
Q3: 16.93x
Good
In 2023, the interest coverage of GARNIER ET RAFFIER (3.1x) 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.
Operating WCR (2025)
?
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 (2025)
?
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 (2025)
?
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
0 j
Inventory turnover (2025)
?
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 GARNIER ET RAFFIER
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
2025
Operating WCR
14 378 €
99 937 €
1 526 €
355 863 €
24 622 €
232 481 €
20 288 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
13
21
13
68
32
19
93
0
0
Supplier payment term (days)
154
102
180
117
169
159
81
0
0
Positioning of GARNIER ET RAFFIER in its sector
Comparison with sector Production d'électricité
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of GARNIER ET RAFFIER is estimated at
3 283 979 €
(range 833 878€ - 12 114 489€).
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 value2025
85 tx
833k€3283k€12114k€
3 283 979 €Range: 833 878€ - 12 114 489€
NAF 5 all-time
Valuation method used
Net Income Multiple
1 140 414 €
×
2.9x
=3 283 979 €
Range: 833 878€ - 12 114 490€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 85 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 (Production d'électricité)
Compare GARNIER ET RAFFIER with other companies in the same sector:
Frequently asked questions about GARNIER ET RAFFIER
What is the revenue of GARNIER ET RAFFIER ?
The revenue of GARNIER ET RAFFIER in 2023 is 1.2 M€.
Is GARNIER ET RAFFIER profitable?
Yes, GARNIER ET RAFFIER generated a net profit of 1.1 M€ in 2025.
Where is the headquarters of GARNIER ET RAFFIER ?
The headquarters of GARNIER ET RAFFIER is located in ROUSSON (30340), in the department Gard.
Where to find the tax return of GARNIER ET RAFFIER ?
The tax return of GARNIER ET RAFFIER 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 GARNIER ET RAFFIER operate?
GARNIER ET RAFFIER operates in the sector Production d'électricité (NAF code 35.11Z). 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