Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: ETICreation date: 2005-12-13 (20 years)Status: ActiveBusiness sector: Autres activités informatiquesLocation: SAINT-GERMAIN-EN-LAYE (78100), Yvelines
GAS DETECTION FRANCE : revenue, balance sheet and financial ratios
GAS DETECTION FRANCE is a French company
founded 20 years ago,
specialized in the sector Autres activités informatiques.
Based in SAINT-GERMAIN-EN-LAYE (78100),
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 - GAS DETECTION FRANCE (SIREN 487650814)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 243 426 €
913 317 €
1 331 999 €
1 353 154 €
1 577 162 €
1 886 157 €
1 768 840 €
1 693 750 €
1 449 133 €
Net income
157 810 €
137 497 €
275 689 €
336 226 €
211 518 €
919 113 €
529 063 €
583 545 €
41 583 €
EBITDA
142 852 €
113 535 €
366 587 €
435 832 €
289 567 €
1 006 066 €
640 496 €
564 258 €
-26 611 €
Net margin
12.7%
15.1%
20.7%
24.8%
13.4%
48.7%
29.9%
34.5%
2.9%
Revenue and income statement
In 2024, GAS DETECTION FRANCE achieves revenue of 1.2 M€. Activity remains stable over the period (CAGR: -1.9%). Vs 2023, growth of +36% (913 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 143 k€, representing 11.5% of revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 158 k€, i.e. 12.7% 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
1 243 426 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 243 426 €
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
142 852 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
121 150 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
157 810 €
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
11.5%
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 0%. 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 92%. 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 0.1 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 12.6% 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
0.367%
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
92.168%
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
12.588%
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
0.084
Solvency indicators evolution GAS DETECTION FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.0
0.0
5.931
0.789
1.555
5.183
0.0
0.0
0.367
Financial autonomy
56.714
71.523
73.718
84.715
79.4
72.422
89.756
92.847
92.168
Repayment capacity
0.0
0.0
0.17
0.021
0.206
0.493
0.0
0.0
0.084
Cash flow / Revenue
-1.824%
33.829%
30.287%
50.163%
12.754%
23.362%
21.067%
15.146%
12.588%
Sector positioning
Debt ratio
0.372024
2022
2023
2024
Q1: 0.0
Med: 4.71
Q3: 49.68
Good
In 2024, the debt ratio of GAS DETECTION FRANCE (0.37) 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
92.17%2024
2022
2023
2024
Q1: 6.24%
Med: 30.62%
Q3: 61.59%
Excellent
In 2024, the financial autonomy of GAS DETECTION FRANCE (92.2%) 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
0.08 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.72 years
Average+28 pts over 3 years
In 2024, the repayment capacity of GAS DETECTION FRANCE (0.08) 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 1685.94. 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
1685.938
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
0.0
Liquidity indicators evolution GAS DETECTION FRANCE
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
287.107
404.526
524.123
858.493
584.926
445.019
1166.464
1827.902
1685.938
Interest coverage
-8.327
0.0
0.0
0.0
0.009
0.0
0.0
0.003
0.0
Sector positioning
Liquidity ratio
1685.942024
2022
2023
2024
Q1: 129.1
Med: 236.62
Q3: 420.94
Excellent
In 2024, the liquidity ratio of GAS DETECTION FRANCE (1685.94) 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: 0.0x
Med: 0.0x
Q3: 0.95x
Average
In 2024, the interest coverage of GAS DETECTION FRANCE (0.0x) 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: 245 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 51 days. The gap of 194 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 265 days of revenue, i.e. 915 k€ to permanently finance. Over 2016-2024, WCR increased by +785%, requiring additional financing.
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
914 863 €
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
245 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
51 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
265 j
WCR and payment terms evolution GAS DETECTION FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-133 581 €
141 293 €
50 748 €
74 937 €
-296 806 €
-381 035 €
-65 441 €
479 848 €
914 863 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
3
70
63
45
30
35
25
156
245
Supplier payment term (days)
22
37
24
92
55
133
2
1
51
Positioning of GAS DETECTION FRANCE in its sector
Comparison with sector Autres activités informatiques
Valuation estimate
Based on 362 transactions of similar company sales
(all years),
the value of GAS DETECTION FRANCE is estimated at
227 473 €
(range 89 650€ - 651 243€).
With an EBITDA of 142 852€, the sector multiple of 1.4x is applied.
The price/revenue ratio is 0.20x
(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.
Estimated enterprise value2024
362 transactions
89k€227k€651k€
227 473 €Range: 89 650€ - 651 243€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
142 852 €×1.4x
Estimation201 757 €
60 165€ - 700 226€
Revenue Multiple30%
1 243 426 €×0.20x
Estimation249 626 €
122 668€ - 531 130€
Net Income Multiple20%
157 810 €×1.6x
Estimation258 535 €
113 836€ - 708 960€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 362 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 (Autres activités informatiques)
Compare GAS DETECTION FRANCE with other companies in the same sector:
Frequently asked questions about GAS DETECTION FRANCE
What is the revenue of GAS DETECTION FRANCE ?
The revenue of GAS DETECTION FRANCE in 2024 is 1.2 M€.
Is GAS DETECTION FRANCE profitable?
Yes, GAS DETECTION FRANCE generated a net profit of 158 k€ in 2024.
Where is the headquarters of GAS DETECTION FRANCE ?
The headquarters of GAS DETECTION FRANCE is located in SAINT-GERMAIN-EN-LAYE (78100), in the department Yvelines.
Where to find the tax return of GAS DETECTION FRANCE ?
The tax return of GAS DETECTION 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 GAS DETECTION FRANCE operate?
GAS DETECTION FRANCE operates in the sector Autres activités informatiques (NAF code 62.09Z). 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