GEOVARIANCES : revenue, balance sheet and financial ratios
GEOVARIANCES is a French company
founded 40 years ago,
specialized in the sector Activités spécialisées, scientifiques et techniques diverses.
Based in AVON (77210),
this company of category ETI
shows in 2022 a revenue of 4.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GEOVARIANCES (SIREN 337690580)
Indicator
2023
2022
2021
2020
2019
2018
2017
Revenue
N/C
4 532 452 €
3 547 810 €
3 491 027 €
3 638 861 €
3 953 765 €
4 051 729 €
Net income
490 497 €
371 740 €
163 699 €
257 551 €
238 426 €
255 631 €
316 597 €
EBITDA
N/C
508 159 €
56 207 €
97 346 €
77 317 €
132 204 €
191 103 €
Net margin
N/C
8.2%
4.6%
7.4%
6.6%
6.5%
7.8%
Revenue and income statement
In 2023, GEOVARIANCES generates positive net income of 490 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2017-2023: 317 k€ -> 490 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
490 497 €
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 0%. 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 39%. The balance between equity and debt is satisfactory.
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
0.0%
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
39.427%
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
2017
2018
2019
2020
2021
2022
2023
Debt ratio
24.747
25.709
21.075
15.833
56.087
6.482
0.0
Financial autonomy
32.754
29.563
32.645
32.045
26.155
27.237
39.427
Repayment capacity
0.863
0.951
1.191
0.782
3.15
0.187
None
Cash flow / Revenue
8.433%
7.876%
5.368%
6.424%
5.176%
8.872%
None%
Sector positioning
Debt ratio
0.02023
2021
2022
2023
Q1: 0.0
Med: 5.04
Q3: 47.13
Excellent-46 pts over 3 years
In 2023, the debt ratio of GEOVARIANCES (0.00) 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
39.43%2023
2021
2022
2023
Q1: 4.21%
Med: 32.28%
Q3: 62.31%
Good+13 pts over 3 years
In 2023, the financial autonomy of GEOVARIANCES (39.4%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
0.19 years2022
2021
2022
Q1: 0.0 years
Med: 0.0 years
Q3: 0.95 years
Average-20 pts over 2 years
In 2022, the repayment capacity of GEOVARIANCES (0.19) 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 330.69. 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
330.692
Liquidity indicators evolution GEOVARIANCES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
286.363
313.722
368.719
306.685
434.093
260.603
330.692
Interest coverage
0.168
83.89
0.155
0.152
14.769
0.438
None
Sector positioning
Liquidity ratio
330.692023
2021
2022
2023
Q1: 141.95
Med: 253.16
Q3: 501.55
Good-11 pts over 3 years
In 2023, the liquidity ratio of GEOVARIANCES (330.69) 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
0.44x2022
2021
2022
Q1: 0.0x
Med: 0.0x
Q3: 0.77x
Good-11 pts over 2 years
In 2022, the interest coverage of GEOVARIANCES (0.4x) 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.
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 GEOVARIANCES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
Operating WCR
-116 771 €
-138 382 €
-526 871 €
-262 351 €
-345 095 €
-582 692 €
0 €
Inventory turnover (days)
0
2
0
1
0
0
0
Customer payment term (days)
84
106
82
98
115
106
0
Supplier payment term (days)
103
88
63
95
65
110
0
Positioning of GEOVARIANCES in its sector
Comparison with sector Activités spécialisées, scientifiques et techniques diverses
Valuation estimate
Based on 98 transactions of similar company sales
(all years),
the value of GEOVARIANCES is estimated at
2 380 651 €
(range 479 326€ - 4 004 587€).
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
98 tx
479k€2380k€4004k€
2 380 651 €Range: 479 326€ - 4 004 587€
NAF 5 all-time
Valuation method used
Net Income Multiple
490 497 €
×
4.9x
=2 380 652 €
Range: 479 327€ - 4 004 587€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 98 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 (Activités spécialisées, scientifiques et techniques diverses)
Compare GEOVARIANCES with other companies in the same sector:
Yes, GEOVARIANCES generated a net profit of 490 k€ in 2023.
Where is the headquarters of GEOVARIANCES ?
The headquarters of GEOVARIANCES is located in AVON (77210), in the department Seine-et-Marne.
Where to find the tax return of GEOVARIANCES ?
The tax return of GEOVARIANCES 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 GEOVARIANCES operate?
GEOVARIANCES operates in the sector Activités spécialisées, scientifiques et techniques diverses (NAF code 74.90B). 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