Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2004-09-23 (21 years)Status: ActiveBusiness sector: Activités des agences de travail temporaire Location: VITRE (35500), Ille-et-Vilaine
GERINTER VITRE : revenue, balance sheet and financial ratios
GERINTER VITRE is a French company
founded 21 years ago,
specialized in the sector Activités des agences de travail temporaire .
Based in VITRE (35500),
this company of category PME
shows in 2025 a revenue of 1.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GERINTER VITRE (SIREN 478739246)
Indicator
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 913 410 €
3 143 192 €
4 463 905 €
5 883 968 €
6 030 545 €
4 775 283 €
4 773 198 €
4 402 790 €
4 052 059 €
N/C
Net income
33 894 €
88 339 €
145 717 €
159 603 €
150 250 €
106 109 €
121 151 €
253 459 €
248 393 €
192 789 €
EBITDA
-15 771 €
61 163 €
183 854 €
201 970 €
230 797 €
142 235 €
110 419 €
241 627 €
235 389 €
N/C
Net margin
1.8%
2.8%
3.3%
2.7%
2.5%
2.2%
2.5%
5.8%
6.1%
N/C
Revenue and income statement
In 2025, GERINTER VITRE achieves revenue of 1.9 M€. Revenue is declining over the period 2017-2025 (CAGR: -9.0%). Significant drop of -39% vs 2024. After deducting consumption (0 €), gross margin stands at 1.9 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 -16 k€, representing -0.8% of revenue. Warning negative scissor effect: despite revenue change (-39%), EBITDA varies by -126%, reducing margin by 2.8 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 34 k€, i.e. 1.8% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 913 410 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 913 410 €
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
-15 771 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
34 102 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
33 894 €
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
-0.8%
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 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 62%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Cash flow represents 1.8% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
0.0%
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
62.178%
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
1.803%
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
0.0
Solvency indicators evolution GERINTER VITRE
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
0.0
0.0
0.0
22.138
16.075
17.769
0.0
0.0
0.0
0.0
Financial autonomy
55.918
62.037
60.663
48.273
45.77
40.11
48.857
52.734
49.958
62.178
Repayment capacity
None
0.0
0.0
2.17
1.121
1.002
0.0
0.0
0.0
0.0
Cash flow / Revenue
None%
6.204%
5.762%
2.342%
2.828%
2.506%
2.862%
3.306%
3.721%
1.803%
Sector positioning
Debt ratio
0.02025
2023
2024
2025
Q1: 0.02
Med: 5.13
Q3: 25.92
Excellent
In 2025, the debt ratio of GERINTER VITRE (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
62.18%2025
2023
2024
2025
Q1: 9.76%
Med: 36.42%
Q3: 54.4%
Excellent
In 2025, the financial autonomy of GERINTER VITRE (62.2%) 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
0.0 years2025
2023
2024
2025
Q1: -0.01 years
Med: 0.0 years
Q3: 0.14 years
Good
In 2025, the repayment capacity of GERINTER VITRE (0.00) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 255.58. 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
255.58
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
-10.373
Liquidity indicators evolution GERINTER VITRE
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
852.633
258.889
250.229
240.199
209.891
186.681
191.602
206.632
194.057
255.58
Interest coverage
None
0.025
0.0
0.849
2.435
0.687
0.323
0.0
0.0
-10.373
Sector positioning
Liquidity ratio
255.582025
2023
2024
2025
Q1: 136.06
Med: 193.79
Q3: 244.44
Excellent
In 2025, the liquidity ratio of GERINTER VITRE (255.58) 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
-10.37x2025
2023
2024
2025
Q1: -1.22x
Med: 0.0x
Q3: 0.47x
Watch-26 pts over 3 years
In 2025, the interest coverage of GERINTER VITRE (-10.4x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 43 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 62 days. Favorable situation: supplier credit is longer than customer credit by 19 days. Overall, WCR represents 26 days of revenue, i.e. 140 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
140 310 €
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
43 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
62 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
26 j
WCR and payment terms evolution GERINTER VITRE
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 €
1 010 624 €
1 039 279 €
1 146 427 €
665 054 €
585 687 €
216 354 €
164 986 €
186 957 €
140 310 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
0
Customer payment term (days)
0
66
58
58
63
49
45
43
58
43
Supplier payment term (days)
0
73
87
106
99
118
45
40
52
62
Positioning of GERINTER VITRE 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 VITRE is estimated at
113 389 €
(range 81 909€ - 223 195€).
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
81k€113k€223k€
113 389 €Range: 81 909€ - 223 195€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
1 913 410 €×0.08x
Estimation147 203 €
115 525€ - 263 160€
Net Income Multiple20%
33 894 €×1.8x
Estimation62 667 €
31 486€ - 163 248€
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 VITRE with other companies in the same sector:
Yes, GERINTER VITRE generated a net profit of 34 k€ in 2025.
Where is the headquarters of GERINTER VITRE ?
The headquarters of GERINTER VITRE is located in VITRE (35500), in the department Ille-et-Vilaine.
Where to find the tax return of GERINTER VITRE ?
The tax return of GERINTER VITRE 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 VITRE operate?
GERINTER VITRE 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