GATHERING TOOLS : revenue, balance sheet and financial ratios
GATHERING TOOLS is a French company
founded 22 years ago,
specialized in the sector Edition de logiciels applicatifs.
Based in MALAKOFF (92240),
this company of category PME
shows in 2022 a revenue of 872 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GATHERING TOOLS (SIREN 449465269)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
872 134 €
N/C
1 151 769 €
1 142 285 €
1 133 016 €
1 170 857 €
782 297 €
Net income
63 879 €
-150 312 €
-205 923 €
-147 678 €
61 247 €
69 003 €
232 090 €
133 942 €
27 679 €
EBITDA
N/C
N/C
-49 352 €
N/C
214 021 €
216 886 €
275 195 €
284 899 €
199 227 €
Net margin
N/C
N/C
-23.6%
N/C
5.3%
6.0%
20.5%
11.4%
3.5%
Revenue and income statement
In 2024, GATHERING TOOLS generates positive net income of 64 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 28 k€ -> 64 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
63 879 €
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 123%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 26%. The balance between equity and debt is satisfactory.
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
122.536%
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
25.604%
Asset age ratio (2024)
?
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
2018
2019
2020
2021
2022
2023
2024
Debt ratio
50.621
40.671
55.472
63.672
79.636
85.14
107.833
148.552
122.536
Financial autonomy
48.045
49.376
51.564
47.62
36.849
31.561
27.307
21.243
25.604
Repayment capacity
1.488
1.04
0.939
1.393
1.894
None
4.751
None
None
Cash flow / Revenue
36.944%
33.314%
41.782%
28.49%
29.184%
None%
11.249%
None%
None%
Sector positioning
Debt ratio
122.542024
2022
2023
2024
Q1: 0.0
Med: 5.29
Q3: 44.39
Watch
In 2024, the debt ratio of GATHERING TOOLS (122.54) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
25.6%2024
2022
2023
2024
Q1: 11.65%
Med: 39.77%
Q3: 62.21%
Average
In 2024, the financial autonomy of GATHERING TOOLS (25.6%) 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
4.75 years2022
2022
Q1: 0.0 years
Med: 0.0 years
Q3: 1.01 years
Watch
In 2022, the repayment capacity of GATHERING TOOLS (4.75) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 422.75. 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
422.746
Liquidity indicators evolution GATHERING TOOLS
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
399.826
379.747
250.751
190.061
338.457
298.424
262.978
242.111
422.746
Interest coverage
6.961
0.592
0.534
0.565
0.579
None
-5.183
None
None
Sector positioning
Liquidity ratio
422.752024
2022
2023
2024
Q1: 146.39
Med: 243.79
Q3: 459.15
Good+20 pts over 3 years
In 2024, the liquidity ratio of GATHERING TOOLS (422.75) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
-5.18x2022
2022
Q1: 0.0x
Med: 0.0x
Q3: 1.79x
Average
In 2022, the interest coverage of GATHERING TOOLS (-5.2x) 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.
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
0 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 GATHERING TOOLS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
167 083 €
202 863 €
190 551 €
265 810 €
121 788 €
0 €
-94 792 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
164
116
49
82
145
1272
112
0
0
Supplier payment term (days)
30
37
75
30
68
571
51
0
0
Positioning of GATHERING TOOLS in its sector
Comparison with sector Edition de logiciels applicatifs
Valuation estimate
Based on 103 transactions of similar company sales
(all years),
the value of GATHERING TOOLS is estimated at
77 643 €
(range 28 975€ - 257 449€).
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
103 transactions
28k€77k€257k€
77 643 €Range: 28 975€ - 257 449€
NAF 5 all-time
Valuation method used
Net Income Multiple
63 879 €
×
1.2x
=77 643 €
Range: 28 976€ - 257 450€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 103 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 (Edition de logiciels applicatifs)
Compare GATHERING TOOLS with other companies in the same sector:
Yes, GATHERING TOOLS generated a net profit of 64 k€ in 2024.
Where is the headquarters of GATHERING TOOLS ?
The headquarters of GATHERING TOOLS is located in MALAKOFF (92240), in the department Hauts-de-Seine.
Where to find the tax return of GATHERING TOOLS ?
The tax return of GATHERING TOOLS 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 GATHERING TOOLS operate?
GATHERING TOOLS operates in the sector Edition de logiciels applicatifs (NAF code 58.29C). 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