Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2003-04-02 (23 years)Status: ActiveBusiness sector: Télécommunications sans fil Location: CALAIS (62100), Pas-de-Calais
G.C.B CALAIS : revenue, balance sheet and financial ratios
G.C.B CALAIS is a French company
founded 23 years ago,
specialized in the sector Télécommunications sans fil .
Based in CALAIS (62100),
this company of category PME
shows in 2020 a revenue of 825 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - G.C.B CALAIS (SIREN 448042879)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
N/C
N/C
824 648 €
897 472 €
810 816 €
749 318 €
689 011 €
Net income
98 429 €
90 276 €
68 349 €
4 929 €
74 491 €
63 367 €
7 393 €
-675 €
34 048 €
EBITDA
N/C
N/C
N/C
N/C
132 701 €
128 646 €
62 990 €
49 793 €
49 750 €
Net margin
N/C
N/C
N/C
N/C
9.0%
7.1%
0.9%
-0.1%
4.9%
Revenue and income statement
In 2024, G.C.B CALAIS generates positive net income of 98 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 34 k€ -> 98 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
98 429 €
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 190%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 21%. 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
190.295%
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
21.407%
Solvency indicators evolution G.C.B CALAIS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
592.202
1425.37
976.811
475.395
188.776
914.518
125.431
110.949
190.295
Financial autonomy
9.273
4.626
6.232
11.91
18.01
5.66
21.597
23.069
21.407
Repayment capacity
8.1
11.267
6.584
3.581
1.906
None
None
None
None
Cash flow / Revenue
5.697%
5.575%
7.395%
12.336%
12.402%
None%
None%
None%
None%
Sector positioning
Debt ratio
190.292024
2022
2023
2024
Q1: 0.01
Med: 12.19
Q3: 80.0
Watch
In 2024, the debt ratio of G.C.B CALAIS (190.29) 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
21.41%2024
2022
2023
2024
Q1: 13.53%
Med: 33.33%
Q3: 55.55%
Average
In 2024, the financial autonomy of G.C.B CALAIS (21.4%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 227.80. 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
227.799
Liquidity indicators evolution G.C.B CALAIS
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
192.793
226.284
216.802
254.62
166.927
191.032
156.355
161.824
227.799
Interest coverage
1.077
1.173
0.675
0.494
0.474
None
None
None
None
Sector positioning
Liquidity ratio
227.82024
2022
2023
2024
Q1: 85.95
Med: 147.88
Q3: 231.44
Good+23 pts over 3 years
In 2024, the liquidity ratio of G.C.B CALAIS (227.80) 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.
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 G.C.B CALAIS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
84 087 €
138 219 €
92 457 €
43 761 €
26 496 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
85
105
78
50
45
247
0
0
0
Supplier payment term (days)
55
39
46
77
123
537
0
0
0
Positioning of G.C.B CALAIS in its sector
Comparison with sector Télécommunications sans fil
Valuation estimate
Based on 250 transactions of similar company sales
(all years),
the value of G.C.B CALAIS is estimated at
97 867 €
(range 43 553€ - 258 991€).
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
250 transactions
43k€97k€258k€
97 867 €Range: 43 553€ - 258 991€
Section all-time
Aggregated at NAF section level
Valuation method used
Net Income Multiple
98 429 €
×
1.0x
=97 867 €
Range: 43 553€ - 258 992€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 250 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 (Télécommunications sans fil )
Compare G.C.B CALAIS with other companies in the same sector:
Yes, G.C.B CALAIS generated a net profit of 98 k€ in 2024.
Where is the headquarters of G.C.B CALAIS ?
The headquarters of G.C.B CALAIS is located in CALAIS (62100), in the department Pas-de-Calais.
Where to find the tax return of G.C.B CALAIS ?
The tax return of G.C.B CALAIS 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 G.C.B CALAIS operate?
G.C.B CALAIS operates in the sector Télécommunications sans fil (NAF code 61.20Z). 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