Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2004-09-17 (21 years)Status: ActiveBusiness sector: Activités des agences de travail temporaire Location: QUIMPERLE (29300), Finistere
GERINTER QUIMPERLE : revenue, balance sheet and financial ratios
GERINTER QUIMPERLE is a French company
founded 21 years ago,
specialized in the sector Activités des agences de travail temporaire .
Based in QUIMPERLE (29300),
this company of category PME
shows in 2024 a revenue of 3.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GERINTER QUIMPERLE (SIREN 478759640)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
3 153 022 €
3 650 048 €
3 651 469 €
4 025 863 €
4 828 542 €
5 177 270 €
4 323 609 €
5 030 126 €
N/C
Net income
57 199 €
87 933 €
106 711 €
67 965 €
65 085 €
88 839 €
216 506 €
265 140 €
179 113 €
EBITDA
43 855 €
82 903 €
89 106 €
97 620 €
114 409 €
107 239 €
200 250 €
256 538 €
N/C
Net margin
1.8%
2.4%
2.9%
1.7%
1.3%
1.7%
5.0%
5.3%
N/C
Revenue and income statement
In 2024, GERINTER QUIMPERLE achieves revenue of 3.2 M€. Revenue is declining over the period 2017-2024 (CAGR: -6.5%). Significant drop of -14% vs 2023. After deducting consumption (0 €), gross margin stands at 3.2 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 44 k€, representing 1.4% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 57 k€, i.e. 1.8% 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
3 153 022 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
3 153 022 €
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
43 855 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
90 313 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
57 199 €
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
1.4%
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 37%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 0.4% 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
0.009%
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
36.626%
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
0.412%
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
0.002
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
27.634
0.664
7.18
43.522
174.061
268.098
102.129
1.191
0.009
Financial autonomy
37.481
44.535
46.907
33.201
16.417
14.243
19.2
30.319
36.626
Repayment capacity
None
0.02
0.252
3.527
6.701
7.61
19.782
0.035
0.002
Cash flow / Revenue
None%
5.439%
5.051%
1.549%
1.425%
1.776%
0.296%
2.47%
0.412%
Sector positioning
Debt ratio
0.012024
2022
2023
2024
Q1: 0.0
Med: 2.73
Q3: 26.78
Good-50 pts over 3 years
In 2024, the debt ratio of GERINTER QUIMPERLE (0.01) 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
36.63%2024
2022
2023
2024
Q1: 11.73%
Med: 25.56%
Q3: 44.76%
Good+29 pts over 3 years
In 2024, the financial autonomy of GERINTER QUIMPERLE (36.6%) 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
0.0 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.27 years
Average-25 pts over 3 years
In 2024, the repayment capacity of GERINTER QUIMPERLE (0.00) 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 154.72. 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 0.1x. Danger: operating income does not cover interest charges, unsustainable situation.
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
154.721
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
0.066
Liquidity indicators evolution GERINTER QUIMPERLE
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
1098.379
178.729
198.15
188.825
179.415
207.317
160.435
141.029
154.721
Interest coverage
None
0.186
0.06
1.579
3.49
5.563
5.924
4.034
0.066
Sector positioning
Liquidity ratio
154.722024
2022
2023
2024
Q1: 111.16
Med: 138.5
Q3: 192.32
Good
In 2024, the liquidity ratio of GERINTER QUIMPERLE (154.72) 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
0.07x2024
2022
2023
2024
Q1: -0.69x
Med: 0.0x
Q3: 1.34x
Good-24 pts over 3 years
In 2024, the interest coverage of GERINTER QUIMPERLE (0.1x) 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: 47 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 71 days. Favorable situation: supplier credit is longer than customer credit by 24 days. Overall, WCR represents 10 days of revenue, i.e. 85 k€ to permanently finance.
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
85 195 €
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
47 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
71 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
10 j
WCR and payment terms evolution GERINTER QUIMPERLE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
583 847 €
678 936 €
541 698 €
553 496 €
587 816 €
190 059 €
181 590 €
85 195 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
0
68
70
53
55
51
56
54
47
Supplier payment term (days)
0
112
108
146
98
105
55
57
71
Positioning of GERINTER QUIMPERLE 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 QUIMPERLE is estimated at
138 386 €
(range 89 049€ - 289 940€).
With an EBITDA of 43 855€, the sector multiple of 2.0x is applied.
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 value2024
135 transactions
89k€138k€289k€
138 386 €Range: 89 049€ - 289 940€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
43 855 €×2.0x
Estimation88 927 €
42 623€ - 209 492€
Revenue Multiple30%
3 153 022 €×0.08x
Estimation242 570 €
190 368€ - 433 650€
Net Income Multiple20%
57 199 €×1.8x
Estimation105 757 €
53 136€ - 275 495€
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 QUIMPERLE with other companies in the same sector:
Frequently asked questions about GERINTER QUIMPERLE
What is the revenue of GERINTER QUIMPERLE ?
The revenue of GERINTER QUIMPERLE in 2024 is 3.2 M€.
Is GERINTER QUIMPERLE profitable?
Yes, GERINTER QUIMPERLE generated a net profit of 57 k€ in 2024.
Where is the headquarters of GERINTER QUIMPERLE ?
The headquarters of GERINTER QUIMPERLE is located in QUIMPERLE (29300), in the department Finistere.
Where to find the tax return of GERINTER QUIMPERLE ?
The tax return of GERINTER QUIMPERLE 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 QUIMPERLE operate?
GERINTER QUIMPERLE 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