Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: GECreation date: 1983-07-01 (42 years)Status: ActiveBusiness sector: Entreposage et stockage non frigorifiqueLocation: ROGNAC (13340), Bouches-du-Rhone
GCA LOGISTICS MARSEILLE : revenue, balance sheet and financial ratios
GCA LOGISTICS MARSEILLE is a French company
founded 42 years ago,
specialized in the sector Entreposage et stockage non frigorifique.
Based in ROGNAC (13340),
this company of category GE
shows in 2024 a revenue of 8.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GCA LOGISTICS MARSEILLE (SIREN 328115845)
Indicator
2024
2022
2021
2020
2019
2018
2017
2016
Revenue
8 238 124 €
8 011 859 €
7 857 476 €
8 202 981 €
8 208 155 €
8 022 902 €
9 312 762 €
9 072 831 €
Net income
-965 269 €
-535 155 €
-241 528 €
-200 257 €
-307 131 €
-140 405 €
477 969 €
-316 777 €
EBITDA
-582 420 €
-185 033 €
49 771 €
142 337 €
41 701 €
95 405 €
972 360 €
-271 208 €
Net margin
-11.7%
-6.7%
-3.1%
-2.4%
-3.7%
-1.8%
5.1%
-3.5%
Revenue and income statement
In 2024, GCA LOGISTICS MARSEILLE achieves revenue of 8.2 M€. Activity remains stable over the period (CAGR: -1.2%). Vs 2022: +3%. After deducting consumption (347 k€), gross margin stands at 7.9 M€, i.e. a rate of 96%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -582 k€, representing -7.1% of revenue. Warning negative scissor effect: despite revenue change (+3%), EBITDA varies by -215%, reducing margin by 4.8 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -965 k€ (-11.7% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
8 238 124 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
7 890 799 €
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
-582 420 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-884 412 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-965 269 €
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
-7.1%
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 -181%. 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 -58%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
-180.87%
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
-58.393%
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
-7.213%
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
-6.811
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
2024
Debt ratio
-463.524
706.329
661.864
-311.523
-89.757
97.799
-56.491
-180.87
Financial autonomy
-3.973
4.202
2.242
-3.824
-8.584
5.903
-6.613
-58.393
Repayment capacity
-36.056
1.414
-80.356
21.968
2.453
3.697
-0.558
-6.811
Cash flow / Revenue
-0.29%
8.581%
-0.136%
0.301%
1.525%
0.725%
-2.561%
-7.213%
Sector positioning
Debt ratio
-180.872024
2021
2022
2024
Q1: 0.0
Med: 11.12
Q3: 67.77
Excellent-50 pts over 3 years
In 2024, the debt ratio of GCA LOGISTICS MARSEILLE (-180.87) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
-58.39%2024
2021
2022
2024
Q1: 9.65%
Med: 34.88%
Q3: 62.0%
Average
In 2024, the financial autonomy of GCA LOGISTICS MARSEILLE (-58.4%) 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
-6.81 years2024
2021
2022
2024
Q1: 0.0 years
Med: 0.09 years
Q3: 1.78 years
Excellent-50 pts over 3 years
In 2024, the repayment capacity of GCA LOGISTICS MARSEILLE (-6.81) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 114.68. 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
114.681
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
2016
2017
2018
2019
2020
2021
2022
2024
Liquidity ratio
66.034
77.387
74.157
57.567
57.349
69.116
56.029
114.681
Interest coverage
-2.731
1.217
16.81
40.673
9.173
23.351
-12.388
-17.188
Sector positioning
Liquidity ratio
114.682024
2021
2022
2024
Q1: 105.43
Med: 164.12
Q3: 324.56
Average+12 pts over 3 years
In 2024, the liquidity ratio of GCA LOGISTICS MARSEILLE (114.68) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
-17.19x2024
2021
2022
2024
Q1: 0.0x
Med: 0.42x
Q3: 6.22x
Average-50 pts over 3 years
In 2024, the interest coverage of GCA LOGISTICS MARSEILLE (-17.2x) 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. Average customer payment term: 66 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 67 days. Favorable situation: supplier credit is longer than customer credit by 1 days. Inventory turnover is 11 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 85 days of revenue, i.e. 1.9 M€ to permanently finance. Over 2016-2024, WCR increased by +3921%, 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
1 941 561 €
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
66 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
67 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
11 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
85 j
WCR and payment terms evolution GCA LOGISTICS MARSEILLE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2024
Operating WCR
-50 808 €
979 330 €
74 212 €
-573 258 €
-822 349 €
-37 480 €
20 671 €
1 941 561 €
Inventory turnover (days)
4
4
6
7
7
7
7
11
Customer payment term (days)
67
103
88
69
70
83
73
66
Supplier payment term (days)
64
61
64
54
47
53
80
67
Positioning of GCA LOGISTICS MARSEILLE in its sector
Comparison with sector Entreposage et stockage non frigorifique
Valuation estimate
Based on 77 transactions of similar company sales
(all years),
the value of GCA LOGISTICS MARSEILLE is estimated at
1 184 329 €
(range 766 380€ - 2 833 606€).
The price/revenue ratio is 0.14x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
77 tx
766k€1184k€2833k€
1 184 329 €Range: 766 380€ - 2 833 606€
NAF 5 all-time
Valuation method used
Revenue Multiple
8 238 124 €
×
0.14x
=1 184 330 €
Range: 766 381€ - 2 833 607€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 77 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 (Entreposage et stockage non frigorifique)
Compare GCA LOGISTICS MARSEILLE with other companies in the same sector:
Frequently asked questions about GCA LOGISTICS MARSEILLE
What is the revenue of GCA LOGISTICS MARSEILLE ?
The revenue of GCA LOGISTICS MARSEILLE in 2024 is 8.2 M€.
Is GCA LOGISTICS MARSEILLE profitable?
GCA LOGISTICS MARSEILLE recorded a net loss in 2024.
Where is the headquarters of GCA LOGISTICS MARSEILLE ?
The headquarters of GCA LOGISTICS MARSEILLE is located in ROGNAC (13340), in the department Bouches-du-Rhone.
Where to find the tax return of GCA LOGISTICS MARSEILLE ?
The tax return of GCA LOGISTICS MARSEILLE 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 GCA LOGISTICS MARSEILLE operate?
GCA LOGISTICS MARSEILLE operates in the sector Entreposage et stockage non frigorifique (NAF code 52.10B). 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