Employees: 22 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2016-04-05 (10 years)Status: ActiveBusiness sector: Travaux de peinture et vitrerieLocation: MARSEILLE (13002), Bouches-du-Rhone
GDES REVANTI : revenue, balance sheet and financial ratios
GDES REVANTI is a French company
founded 10 years ago,
specialized in the sector Travaux de peinture et vitrerie.
Based in MARSEILLE (13002),
this company of category PME
shows in 2022 a revenue of 12.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GDES REVANTI (SIREN 819483256)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
12 893 227 €
14 683 517 €
12 765 778 €
N/C
11 058 600 €
7 374 849 €
1 648 190 €
Net income
284 301 €
132 826 €
270 802 €
76 904 €
237 886 €
123 725 €
-672 113 €
83 841 €
158 466 €
EBITDA
N/C
N/C
-8 088 €
328 638 €
81 325 €
N/C
-460 680 €
261 762 €
301 918 €
Net margin
N/C
N/C
2.1%
0.5%
1.9%
N/C
-6.1%
1.1%
9.6%
Revenue and income statement
In 2024, GDES REVANTI generates positive net income of 284 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 158 k€ -> 284 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
284 301 €
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 512%. 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 11%. 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
511.737%
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
10.736%
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
0.0
157.874
9716.321
976.203
79.77
148.31
255.267
222.376
511.737
Financial autonomy
37.958
13.707
0.202
2.994
8.465
8.625
11.418
11.926
10.736
Repayment capacity
0.0
8.54
-0.768
None
4.012
14.685
-119.667
None
None
Cash flow / Revenue
9.895%
1.067%
-6.388%
None%
0.572%
0.305%
-0.118%
None%
None%
Sector positioning
Debt ratio
511.742024
2022
2023
2024
Q1: 0.1
Med: 10.87
Q3: 41.68
Watch
In 2024, the debt ratio of GDES REVANTI (511.74) 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
10.74%2024
2022
2023
2024
Q1: 4.85%
Med: 31.3%
Q3: 55.52%
Average
In 2024, the financial autonomy of GDES REVANTI (10.7%) 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
-119.67 years2022
2022
Q1: 0.0 years
Med: 0.01 years
Q3: 1.11 years
Excellent
In 2022, the repayment capacity of GDES REVANTI (-119.67) 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 254.60. 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
254.6
Liquidity indicators evolution GDES REVANTI
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
141.682
146.988
134.814
136.904
136.662
153.415
132.331
132.84
254.6
Interest coverage
0.0
5.123
-3.077
None
0.401
2.781
-96.266
None
None
Sector positioning
Liquidity ratio
254.62024
2022
2023
2024
Q1: 141.41
Med: 207.71
Q3: 324.54
Good+36 pts over 3 years
In 2024, the liquidity ratio of GDES REVANTI (254.60) 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
-96.27x2022
2022
Q1: 0.0x
Med: 0.0x
Q3: 1.47x
Watch
In 2022, the interest coverage of GDES REVANTI (-96.3x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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 GDES REVANTI
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
957 071 €
2 620 874 €
1 812 947 €
0 €
511 525 €
1 442 362 €
1 614 619 €
0 €
0 €
Inventory turnover (days)
6
12
10
0
22
11
10
0
0
Customer payment term (days)
176
81
47
0
34
54
70
0
0
Supplier payment term (days)
210
87
45
0
55
65
59
0
0
Positioning of GDES REVANTI in its sector
Comparison with sector Travaux de peinture et vitrerie
Valuation estimate
Based on 88 transactions of similar company sales
(all years),
the value of GDES REVANTI is estimated at
845 489 €
(range 296 090€ - 1 609 981€).
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
88 tx
296k€845k€1609k€
845 489 €Range: 296 090€ - 1 609 981€
NAF 5 all-time
Valuation method used
Net Income Multiple
284 301 €
×
3.0x
=845 490 €
Range: 296 090€ - 1 609 981€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 88 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 (Travaux de peinture et vitrerie)
Compare GDES REVANTI with other companies in the same sector:
Yes, GDES REVANTI generated a net profit of 284 k€ in 2024.
Where is the headquarters of GDES REVANTI ?
The headquarters of GDES REVANTI is located in MARSEILLE (13002), in the department Bouches-du-Rhone.
Where to find the tax return of GDES REVANTI ?
The tax return of GDES REVANTI 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 GDES REVANTI operate?
GDES REVANTI operates in the sector Travaux de peinture et vitrerie (NAF code 43.34Z). 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