Employees: 01 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2005-07-05 (20 years)Status: ActiveBusiness sector: Fabrication de matériel médico-chirurgical et dentaireLocation: HEROUVILLE-SAINT-CLAIR (14200), Calvados
GELSCOM : revenue, balance sheet and financial ratios
GELSCOM is a French company
founded 20 years ago,
specialized in the sector Fabrication de matériel médico-chirurgical et dentaire.
Based in HEROUVILLE-SAINT-CLAIR (14200),
this company of category PME
shows in 2018 a revenue of 1.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2023, GELSCOM generates positive net income of 404 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2023: 171 k€ -> 404 k€.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
403 795 €
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 1%. 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 89%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
0.9%
Financial autonomy (2023)
?
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
88.707%
Asset age ratio (2023)
?
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
2023
Debt ratio
2.457
0.619
11.653
10.148
0.9
Financial autonomy
68.705
69.351
77.272
84.635
88.707
Repayment capacity
0.069
0.022
0.736
None
None
Cash flow / Revenue
32.399%
32.83%
22.028%
None%
None%
Sector positioning
Debt ratio
0.92023
2018
2019
2023
Q1: 4.18
Med: 24.48
Q3: 67.8
Excellent-14 pts over 3 years
In 2023, the debt ratio of GELSCOM (0.90) 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
88.71%2023
2018
2019
2023
Q1: 23.55%
Med: 47.34%
Q3: 66.07%
Excellent
In 2023, the financial autonomy of GELSCOM (88.7%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
0.74 years2018
2018
Q1: 0.0 years
Med: 0.26 years
Q3: 1.34 years
Average
In 2018, the repayment capacity of GELSCOM (0.74) 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 907.88. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
907.88
Liquidity indicators evolution GELSCOM
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2023
Liquidity ratio
656.626
1099.684
681.418
1374.907
907.88
Interest coverage
0.553
0.395
0.127
None
None
Sector positioning
Liquidity ratio
907.882023
2018
2019
2023
Q1: 162.69
Med: 252.34
Q3: 416.29
Excellent
In 2023, the liquidity ratio of GELSCOM (907.88) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
0.13x2018
2018
Q1: 0.0x
Med: 0.49x
Q3: 3.63x
Average
In 2018, the interest coverage of GELSCOM (0.1x) 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 (2023)
?
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 (2023)
?
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 (2023)
?
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 (2023)
?
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 GELSCOM
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2023
Operating WCR
119 043 €
-18 877 €
-34 904 €
0 €
0 €
Inventory turnover (days)
3
5
6
0
0
Customer payment term (days)
41
15
19
0
0
Supplier payment term (days)
51
40
84
0
0
Positioning of GELSCOM in its sector
Comparison with sector Fabrication de matériel médico-chirurgical et dentaire
Valuation estimate
Based on 57 transactions of similar company sales
(all years),
the value of GELSCOM is estimated at
1 229 830 €
(range 285 797€ - 2 425 170€).
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 value2023
57 tx
285k€1229k€2425k€
1 229 830 €Range: 285 797€ - 2 425 170€
NAF 5 all-time
Valuation method used
Net Income Multiple
403 795 €
×
3.0x
=1 229 831 €
Range: 285 797€ - 2 425 171€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 57 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 (Fabrication de matériel médico-chirurgical et dentaire)
Compare GELSCOM with other companies in the same sector:
Yes, GELSCOM generated a net profit of 404 k€ in 2023.
Where is the headquarters of GELSCOM ?
The headquarters of GELSCOM is located in HEROUVILLE-SAINT-CLAIR (14200), in the department Calvados.
Where to find the tax return of GELSCOM ?
The tax return of GELSCOM 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 GELSCOM operate?
GELSCOM operates in the sector Fabrication de matériel médico-chirurgical et dentaire (NAF code 32.50A). 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