GAYET PARTICIPATIONS : revenue, balance sheet and financial ratios
GAYET PARTICIPATIONS is a French company
founded 34 years ago,
specialized in the sector Activités des sociétés holding.
Based in TINQUEUX (51430),
this company of category ETI
shows in 2025 a revenue of 1.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GAYET PARTICIPATIONS (SIREN 383041258)
Indicator
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 469 867 €
1 310 447 €
1 296 043 €
1 150 359 €
1 047 286 €
1 087 209 €
1 096 581 €
1 094 995 €
1 065 032 €
1 069 868 €
Net income
2 353 929 €
1 850 910 €
1 731 020 €
1 731 418 €
1 148 938 €
858 466 €
1 350 587 €
1 210 033 €
1 042 468 €
878 752 €
EBITDA
306 553 €
132 682 €
110 080 €
123 586 €
104 655 €
99 208 €
135 353 €
-125 131 €
-39 641 €
-36 125 €
Net margin
160.1%
141.2%
133.6%
150.5%
109.7%
79.0%
123.2%
110.5%
97.9%
82.1%
Revenue and income statement
In 2025, GAYET PARTICIPATIONS achieves revenue of 1.5 M€. Revenue is growing positively over 10 years (CAGR: +3.6%). Vs 2024, growth of +12% (1.3 M€ -> 1.5 M€). After deducting consumption (0 €), gross margin stands at 1.5 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 307 k€, representing 20.9% of revenue. Positive scissor effect: EBITDA margin improves by +10.7 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 2.4 M€, i.e. 160.1% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 469 867 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 469 867 €
EBITDA (2025)
?
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
306 553 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
262 266 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
2 353 929 €
EBITDA margin (2025)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
20.9%
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 18%. 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 84%. 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 0.9 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 164.2% 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 (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
18.015%
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
83.813%
Cash flow / Revenue (2025)
?
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
164.201%
Repayment capacity (2025)
?
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
0.856
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
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Debt ratio
11.006
9.474
9.149
6.091
1.818
0.396
4.289
0.167
0.0
18.015
Financial autonomy
88.908
90.031
89.7
93.345
95.784
94.796
95.203
96.678
96.232
83.813
Repayment capacity
1.176
0.985
0.773
0.47
0.166
0.035
0.256
0.011
0.0
0.856
Cash flow / Revenue
84.313%
89.721%
112.342%
124.737%
102.915%
108.541%
155.916%
132.28%
145.776%
164.201%
Sector positioning
Debt ratio
18.022025
2023
2024
2025
Q1: 0.04
Med: 8.09
Q3: 54.01
Average+30 pts over 3 years
In 2025, the debt ratio of GAYET PARTICIPATIONS (18.02) 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
83.81%2025
2023
2024
2025
Q1: 21.27%
Med: 67.32%
Q3: 92.99%
Good-9 pts over 3 years
In 2025, the financial autonomy of GAYET PARTICIPATIONS (83.8%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
0.86 years2025
2023
2024
2025
Q1: 0.0 years
Med: 0.19 years
Q3: 2.98 years
Average+28 pts over 3 years
In 2025, the repayment capacity of GAYET PARTICIPATIONS (0.86) 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 2185.05. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 0.2x. Danger: operating income does not cover interest charges, unsustainable situation.
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
2185.048
Interest coverage (2025)
?
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
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Liquidity ratio
1837.362
1679.471
1291.713
2673.414
983.366
506.748
3916.665
867.979
686.951
2185.048
Interest coverage
-30.134
-19.972
-3.746
1.096
0.086
0.077
0.076
0.042
0.004
0.232
Sector positioning
Liquidity ratio
2185.052025
2023
2024
2025
Q1: 161.8
Med: 834.57
Q3: 4761.54
Good+6 pts over 3 years
In 2025, the liquidity ratio of GAYET PARTICIPATIONS (2185.05) 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
0.23x2025
2023
2024
2025
Q1: -62.1x
Med: 0.0x
Q3: 0.0x
Excellent
In 2025, the interest coverage of GAYET PARTICIPATIONS (0.2x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 3 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 48 days. Excellent situation: suppliers finance 45 days of the operating cycle (retail model). Overall, WCR represents 291 days of revenue, i.e. 1.2 M€ to permanently finance.
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
1 186 109 €
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
3 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
48 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 in days of revenue (2025)
?
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
291 j
WCR and payment terms evolution GAYET PARTICIPATIONS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Operating WCR
1 374 545 €
1 415 513 €
1 537 329 €
1 299 021 €
905 884 €
855 245 €
1 333 738 €
827 148 €
958 277 €
1 186 109 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
0
Customer payment term (days)
20
23
22
0
0
2
2
2
5
3
Supplier payment term (days)
21
23
51
18
31
27
22
20
24
48
Positioning of GAYET PARTICIPATIONS in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (20 transactions).
This range of 807 376€ to 12 675 578€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2025
Indicative
807k€2609k€12675k€
2 609 177 €Range: 807 376€ - 12 675 578€
NAF 5 année 2025
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 20 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 (Activités des sociétés holding)
Compare GAYET PARTICIPATIONS with other companies in the same sector:
Frequently asked questions about GAYET PARTICIPATIONS
What is the revenue of GAYET PARTICIPATIONS ?
The revenue of GAYET PARTICIPATIONS in 2025 is 1.5 M€.
Is GAYET PARTICIPATIONS profitable?
Yes, GAYET PARTICIPATIONS generated a net profit of 2.4 M€ in 2025.
Where is the headquarters of GAYET PARTICIPATIONS ?
The headquarters of GAYET PARTICIPATIONS is located in TINQUEUX (51430), in the department Marne.
Where to find the tax return of GAYET PARTICIPATIONS ?
The tax return of GAYET PARTICIPATIONS 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 GAYET PARTICIPATIONS operate?
GAYET PARTICIPATIONS operates in the sector Activités des sociétés holding (NAF code 64.20Z). 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