Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2002-05-29 (23 years)Status: ActiveBusiness sector: Travaux de terrassement spécialisés ou de grande masseLocation: CREVIN (35320), Ille-et-Vilaine
GENDROT T.P. : revenue, balance sheet and financial ratios
GENDROT T.P. is a French company
founded 23 years ago,
specialized in the sector Travaux de terrassement spécialisés ou de grande masse.
Based in CREVIN (35320),
this company of category PME
shows in 2024 a revenue of 11.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GENDROT T.P. (SIREN 442463634)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
11 265 728 €
9 941 309 €
8 447 763 €
9 069 778 €
6 114 118 €
6 636 402 €
5 902 394 €
5 022 715 €
4 843 709 €
Net income
233 750 €
51 237 €
148 263 €
198 108 €
17 295 €
176 311 €
46 652 €
132 110 €
156 183 €
EBITDA
536 398 €
118 095 €
304 188 €
590 173 €
228 299 €
363 252 €
67 093 €
158 529 €
121 633 €
Net margin
2.1%
0.5%
1.8%
2.2%
0.3%
2.7%
0.8%
2.6%
3.2%
Revenue and income statement
In 2024, GENDROT T.P. achieves revenue of 11.3 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +11.1%. Vs 2023, growth of +13% (9.9 M€ -> 11.3 M€). After deducting consumption (1.7 M€), gross margin stands at 9.6 M€, i.e. a rate of 85%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 536 k€, representing 4.8% of revenue. Positive scissor effect: EBITDA margin improves by +3.6 pts, sign of improved operational efficiency. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 234 k€, i.e. 2.1% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
11 265 728 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
9 573 355 €
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
536 398 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
327 618 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
233 750 €
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
4.8%
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 42%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 29%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.9 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 3.7% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
41.917%
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
29.284%
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
3.685%
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
1.912
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
21.161
22.992
92.484
69.964
72.017
66.544
91.661
51.364
41.917
Financial autonomy
56.765
45.766
33.166
38.825
37.562
32.778
32.045
37.688
29.284
Repayment capacity
3.292
2.478
17.143
2.722
4.901
2.39
5.782
8.155
1.912
Cash flow / Revenue
1.763%
2.475%
1.16%
5.622%
3.523%
5.074%
3.228%
1.121%
3.685%
Sector positioning
Debt ratio
41.922024
2022
2023
2024
Q1: 5.66
Med: 28.81
Q3: 82.19
Average-11 pts over 3 years
In 2024, the debt ratio of GENDROT T.P. (41.92) 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
29.28%2024
2022
2023
2024
Q1: 17.97%
Med: 35.52%
Q3: 56.51%
Average
In 2024, the financial autonomy of GENDROT T.P. (29.3%) 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
1.91 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.64 years
Q3: 2.23 years
Average
In 2024, the repayment capacity of GENDROT T.P. (1.91) 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 151.99. 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 1.7x. Coverage is limited: any activity downturn would jeopardize interest payments.
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
151.985
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Formula
EBIT / Interest expenses
Interpretation
> 3 : Comfortable 1.5-3 : Acceptable < 1.5 : Risk
1.672
Liquidity indicators evolution GENDROT T.P.
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
256.165
190.749
182.161
202.641
216.604
173.496
214.941
193.304
151.985
Interest coverage
3.918
2.844
17.006
3.795
4.378
2.291
3.52
13.88
1.672
Sector positioning
Liquidity ratio
151.992024
2022
2023
2024
Q1: 128.74
Med: 194.39
Q3: 280.98
Average-20 pts over 3 years
In 2024, the liquidity ratio of GENDROT T.P. (151.99) 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
1.67x2024
2022
2023
2024
Q1: 0.0x
Med: 1.51x
Q3: 6.2x
Good-24 pts over 3 years
In 2024, the interest coverage of GENDROT T.P. (1.7x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. 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. Average customer payment term: 109 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 87 days. The company must finance 22 days of gap between collections and payments. Overall, WCR represents 114 days of revenue, i.e. 3.6 M€ to permanently finance. Over 2016-2024, WCR increased by +138%, 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
3 575 967 €
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
109 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
87 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 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
114 j
WCR and payment terms evolution GENDROT T.P.
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
1 502 954 €
1 883 418 €
1 894 019 €
1 872 660 €
1 767 775 €
3 095 334 €
2 650 655 €
3 008 340 €
3 575 967 €
Inventory turnover (days)
6
3
1
2
1
1
1
1
0
Customer payment term (days)
81
107
88
80
82
95
100
92
109
Supplier payment term (days)
37
76
69
52
60
73
58
52
87
Positioning of GENDROT T.P. in its sector
Comparison with sector Travaux de terrassement spécialisés ou de grande masse
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (22 transactions).
This range of 164 318€ to 3 201 349€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
164k€518k€3201k€
518 204 €Range: 164 318€ - 3 201 349€
NAF 5 année 2024
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 22 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 terrassement spécialisés ou de grande masse)
Compare GENDROT T.P. with other companies in the same sector:
Yes, GENDROT T.P. generated a net profit of 234 k€ in 2024.
Where is the headquarters of GENDROT T.P. ?
The headquarters of GENDROT T.P. is located in CREVIN (35320), in the department Ille-et-Vilaine.
Where to find the tax return of GENDROT T.P. ?
The tax return of GENDROT T.P. 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 GENDROT T.P. operate?
GENDROT T.P. operates in the sector Travaux de terrassement spécialisés ou de grande masse (NAF code 43.12B). 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