Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: ETICreation date: 2016-07-01 (9 years)Status: ActiveBusiness sector: Autres hébergements Location: PESSAC (33600), Gironde
GESTCHARTRONS : revenue, balance sheet and financial ratios
GESTCHARTRONS is a French company
founded 9 years ago,
specialized in the sector Autres hébergements .
Based in PESSAC (33600),
this company of category ETI
shows in 2024 a revenue of 1.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GESTCHARTRONS (SIREN 821151677)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 010 585 €
910 306 €
855 072 €
811 372 €
806 190 €
812 432 €
766 987 €
294 009 €
124 446 €
Net income
171 981 €
-40 906 €
18 534 €
-28 059 €
47 357 €
60 723 €
46 885 €
124 126 €
76 183 €
EBITDA
220 147 €
-55 645 €
16 043 €
-24 178 €
70 940 €
90 144 €
70 179 €
182 779 €
114 276 €
Net margin
17.0%
-4.5%
2.2%
-3.5%
5.9%
7.5%
6.1%
42.2%
61.2%
Revenue and income statement
In 2024, GESTCHARTRONS achieves revenue of 1.0 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +29.9%. Vs 2023, growth of +11% (910 k€ -> 1.0 M€). After deducting consumption (-176 €), gross margin stands at 1.0 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 220 k€, representing 21.8% of revenue. Positive scissor effect: EBITDA margin improves by +27.9 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 172 k€, i.e. 17.0% 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
1 010 585 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 010 761 €
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
220 147 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
212 428 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
171 981 €
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
21.8%
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 25%. 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 repayment capacity (= Financial debt / Cash flow) indicates it would take 0.4 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 17.9% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
25.037%
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
38.157%
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
17.884%
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
0.394
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
0.0
35.786
65.983
65.829
47.779
60.682
144.146
63.72
25.037
Financial autonomy
51.214
27.546
33.863
36.91
44.538
31.035
26.222
18.499
38.157
Repayment capacity
0.0
0.585
1.214
1.133
1.428
-3.67
10.572
-1.891
0.394
Cash flow / Revenue
61.218%
29.64%
7.027%
8.251%
6.757%
-2.745%
2.444%
-4.158%
17.884%
Sector positioning
Debt ratio
25.042024
2022
2023
2024
Q1: -65.01
Med: 10.34
Q3: 88.99
Average-16 pts over 3 years
In 2024, the debt ratio of GESTCHARTRONS (25.04) 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
38.16%2024
2022
2023
2024
Q1: -3.53%
Med: 12.58%
Q3: 29.89%
Excellent+18 pts over 3 years
In 2024, the financial autonomy of GESTCHARTRONS (38.2%) 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
0.39 years2024
2022
2023
2024
Q1: -0.02 years
Med: 0.3 years
Q3: 2.14 years
Average-27 pts over 3 years
In 2024, the repayment capacity of GESTCHARTRONS (0.39) 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 147.30. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
147.296
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
0.0
Liquidity indicators evolution GESTCHARTRONS
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
204.976
152.702
216.929
250.17
282.279
192.164
270.467
123.835
147.296
Interest coverage
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Sector positioning
Liquidity ratio
147.32024
2022
2023
2024
Q1: 90.23
Med: 148.33
Q3: 318.97
Average-15 pts over 3 years
In 2024, the liquidity ratio of GESTCHARTRONS (147.30) 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
0.0x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 0.14x
Average-25 pts over 3 years
In 2024, the interest coverage of GESTCHARTRONS (0.0x) 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: 46 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 100 days. Excellent situation: suppliers finance 54 days of the operating cycle (retail model). Overall, WCR represents 144 days of revenue, i.e. 406 k€ to permanently finance. Over 2016-2024, WCR increased by +356%, 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
405 629 €
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
46 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
100 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
144 j
WCR and payment terms evolution GESTCHARTRONS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
89 047 €
412 421 €
245 060 €
259 856 €
308 287 €
393 029 €
551 846 €
321 456 €
405 629 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
0
4
5
0
0
3
3
26
46
Supplier payment term (days)
354
258
47
43
44
77
73
94
100
Positioning of GESTCHARTRONS in its sector
Comparison with sector Autres hébergements
Valuation estimate
Based on 120 transactions of similar company sales
in 2024,
the value of GESTCHARTRONS is estimated at
911 068 €
(range 320 113€ - 1 805 607€).
With an EBITDA of 220 147€, the sector multiple of 5.1x is applied.
The price/revenue ratio is 0.60x
(in line with sector norms).
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
120 transactions
320k€911k€1805k€
911 068 €Range: 320 113€ - 1 805 607€
Section année 2024
Aggregated at NAF section level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
220 147 €×5.1x
Estimation1 125 126 €
302 927€ - 2 074 689€
Revenue Multiple30%
1 010 585 €×0.60x
Estimation603 003 €
308 853€ - 1 384 641€
Net Income Multiple20%
171 981 €×4.9x
Estimation838 022 €
379 971€ - 1 764 356€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 120 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 (Autres hébergements )
Compare GESTCHARTRONS with other companies in the same sector:
Yes, GESTCHARTRONS generated a net profit of 172 k€ in 2024.
Where is the headquarters of GESTCHARTRONS ?
The headquarters of GESTCHARTRONS is located in PESSAC (33600), in the department Gironde.
Where to find the tax return of GESTCHARTRONS ?
The tax return of GESTCHARTRONS 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 GESTCHARTRONS operate?
GESTCHARTRONS operates in the sector Autres hébergements (NAF code 55.90Z). 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