Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2007-10-05 (18 years)Status: ActiveBusiness sector: Activités des agences de travail temporaire Location: DINAN (22100), Cotes-d'Armor
GERINTER DINAN : revenue, balance sheet and financial ratios
GERINTER DINAN is a French company
founded 18 years ago,
specialized in the sector Activités des agences de travail temporaire .
Based in DINAN (22100),
this company of category PME
shows in 2025 a revenue of 1.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GERINTER DINAN (SIREN 500507959)
Indicator
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 425 880 €
1 561 042 €
1 368 906 €
1 819 976 €
2 224 181 €
1 579 212 €
2 472 025 €
2 584 765 €
2 429 876 €
N/C
Net income
-9 278 €
-12 014 €
-35 688 €
13 775 €
58 526 €
9 827 €
55 550 €
138 627 €
133 084 €
123 680 €
EBITDA
-18 996 €
-23 871 €
-40 562 €
16 323 €
56 992 €
8 466 €
27 090 €
115 512 €
130 460 €
N/C
Net margin
-0.7%
-0.8%
-2.6%
0.8%
2.6%
0.6%
2.2%
5.4%
5.5%
N/C
Revenue and income statement
In 2025, GERINTER DINAN achieves revenue of 1.4 M€. Revenue is declining over the period 2017-2025 (CAGR: -6.4%). Slight decline of -9% vs 2024. After deducting consumption (0 €), gross margin stands at 1.4 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -19 k€, representing -1.3% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -9 k€ (-0.7% of revenue), which will impact equity.
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 425 880 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 425 880 €
EBITDA (2025)
?
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
-18 996 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-9 010 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-9 278 €
EBITDA margin (2025)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-1.3%
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 38%. The balance between equity and debt is satisfactory.
Debt ratio (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
0.052%
Financial autonomy (2025)
?
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
38.18%
Cash flow / Revenue (2025)
?
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
-0.526%
Repayment capacity (2025)
?
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
-0.01
Asset age ratio (2025)
?
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
2025
Debt ratio
-471.828
1167.706
178.821
0.0
231.68
71.166
30.166
1.161
0.216
0.052
Financial autonomy
-10.895
3.945
20.319
20.833
19.046
26.299
41.006
34.229
29.811
38.18
Repayment capacity
None
2.806
2.247
0.0
22.335
2.308
2.838
-0.059
-0.035
-0.01
Cash flow / Revenue
None%
6.337%
5.409%
2.061%
0.893%
2.697%
1.217%
-2.47%
-0.63%
-0.526%
Sector positioning
Debt ratio
0.052025
2023
2024
2025
Q1: 0.02
Med: 5.13
Q3: 25.92
Good-10 pts over 3 years
In 2025, the debt ratio of GERINTER DINAN (0.05) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
38.18%2025
2023
2024
2025
Q1: 9.76%
Med: 36.42%
Q3: 54.4%
Good-8 pts over 3 years
In 2025, the financial autonomy of GERINTER DINAN (38.2%) 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
-0.01 years2025
2023
2024
2025
Q1: -0.01 years
Med: 0.0 years
Q3: 0.14 years
Excellent
In 2025, the repayment capacity of GERINTER DINAN (-0.01) 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 156.85. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2025)
?
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
156.85
Interest coverage (2025)
?
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
-1.411
Liquidity indicators evolution GERINTER DINAN
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Liquidity ratio
684.368
196.124
225.729
124.013
265.55
178.36
207.442
148.078
138.917
156.85
Interest coverage
None
5.441
5.252
15.81
50.496
6.039
17.387
-4.941
-1.454
-1.411
Sector positioning
Liquidity ratio
156.852025
2023
2024
2025
Q1: 136.06
Med: 193.79
Q3: 244.44
Average-18 pts over 3 years
In 2025, the liquidity ratio of GERINTER DINAN (156.85) 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
-1.41x2025
2023
2024
2025
Q1: -1.22x
Med: 0.0x
Q3: 0.47x
Average
In 2025, the interest coverage of GERINTER DINAN (-1.4x) 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. Average customer payment term: 45 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 94 days. Excellent situation: suppliers finance 49 days of the operating cycle (retail model). Overall, WCR represents 8 days of revenue, i.e. 31 k€ to permanently finance.
Operating WCR (2025)
?
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
31 227 €
Customer credit (2025)
?
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
45 j
Supplier credit (2025)
?
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
94 j
Inventory turnover (2025)
?
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 (2025)
?
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
8 j
WCR and payment terms evolution GERINTER DINAN
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Operating WCR
0 €
456 890 €
472 004 €
149 434 €
409 821 €
363 098 €
232 793 €
139 669 €
98 330 €
31 227 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
0
Customer payment term (days)
0
67
54
54
61
55
41
70
66
45
Supplier payment term (days)
0
116
90
178
48
165
83
160
166
94
Positioning of GERINTER DINAN in its sector
Comparison with sector Activités des agences de travail temporaire
Valuation estimate
Based on 135 transactions of similar company sales
(all years),
the value of GERINTER DINAN is estimated at
109 696 €
(range 86 089€ - 196 107€).
The price/revenue ratio is 0.08x
(conservative valuation).
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 value2025
135 transactions
86k€109k€196k€
109 696 €Range: 86 089€ - 196 107€
NAF 5 all-time
Valuation method used
Revenue Multiple
1 425 880 €
×
0.08x
=109 697 €
Range: 86 090€ - 196 108€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 135 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 des agences de travail temporaire )
Compare GERINTER DINAN with other companies in the same sector:
The headquarters of GERINTER DINAN is located in DINAN (22100), in the department Cotes-d'Armor.
Where to find the tax return of GERINTER DINAN ?
The tax return of GERINTER DINAN 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 GERINTER DINAN operate?
GERINTER DINAN operates in the sector Activités des agences de travail temporaire (NAF code 78.20Z). 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