Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2002-12-18 (23 years)Status: ActiveBusiness sector: Activités des agences de publicitéLocation: POITIERS (86000), Vienne
GESTION CLODEJAC : revenue, balance sheet and financial ratios
GESTION CLODEJAC is a French company
founded 23 years ago,
specialized in the sector Activités des agences de publicité.
Based in POITIERS (86000),
this company of category PME
shows in 2022 a revenue of 974 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GESTION CLODEJAC (SIREN 444607717)
Indicator
2023
2022
2021
2020
2019
2018
2016
2015
Revenue
N/C
973 689 €
N/C
N/C
N/C
N/C
N/C
843 830 €
Net income
234 173 €
187 471 €
157 010 €
142 495 €
98 849 €
124 165 €
121 959 €
162 850 €
EBITDA
N/C
297 763 €
N/C
N/C
N/C
N/C
N/C
231 105 €
Net margin
N/C
19.3%
N/C
N/C
N/C
N/C
N/C
19.3%
Revenue and income statement
In 2023, GESTION CLODEJAC generates positive net income of 234 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2015-2023: 163 k€ -> 234 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
234 173 €
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 8%. 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 77%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
8.05%
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
76.56%
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
2015
2016
2018
2019
2020
2021
2022
2023
Debt ratio
19.656
29.127
37.699
40.559
55.494
16.437
13.156
8.05
Financial autonomy
69.254
64.858
63.98
61.463
57.424
74.829
71.612
76.56
Repayment capacity
0.834
None
None
None
None
None
0.434
None
Cash flow / Revenue
19.328%
None%
None%
None%
None%
None%
25.15%
None%
Sector positioning
Debt ratio
8.052023
2021
2022
2023
Q1: 0.0
Med: 9.05
Q3: 53.81
Good
In 2023, the debt ratio of GESTION CLODEJAC (8.05) 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
76.56%2023
2021
2022
2023
Q1: 9.05%
Med: 31.95%
Q3: 57.91%
Excellent
In 2023, the financial autonomy of GESTION CLODEJAC (76.6%) 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
0.43 years2022
2022
Q1: 0.0 years
Med: 0.01 years
Q3: 1.33 years
Average
In 2022, the repayment capacity of GESTION CLODEJAC (0.43) 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 618.90. 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
618.901
Liquidity indicators evolution GESTION CLODEJAC
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2018
2019
2020
2021
2022
2023
Liquidity ratio
436.817
425.528
583.549
533.907
726.724
567.119
535.027
618.901
Interest coverage
0.264
None
None
None
None
None
0.704
None
Sector positioning
Liquidity ratio
618.92023
2021
2022
2023
Q1: 137.05
Med: 211.0
Q3: 357.39
Excellent
In 2023, the liquidity ratio of GESTION CLODEJAC (618.90) 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
0.7x2022
2022
Q1: 0.0x
Med: 0.0x
Q3: 1.74x
Good
In 2022, the interest coverage of GESTION CLODEJAC (0.7x) 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 GESTION CLODEJAC
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2018
2019
2020
2021
2022
2023
Operating WCR
443 137 €
0 €
0 €
0 €
0 €
0 €
685 974 €
0 €
Inventory turnover (days)
2
0
0
0
0
0
3
0
Customer payment term (days)
103
0
0
0
0
0
85
0
Supplier payment term (days)
40
0
0
0
0
0
35
0
Positioning of GESTION CLODEJAC in its sector
Comparison with sector Activités des agences de publicité
Valuation estimate
Based on 68 transactions of similar company sales
(all years),
the value of GESTION CLODEJAC is estimated at
682 092 €
(range 327 544€ - 2 566 389€).
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
68 tx
327k€682k€2566k€
682 092 €Range: 327 544€ - 2 566 389€
NAF 5 all-time
Valuation method used
Net Income Multiple
234 173 €
×
2.9x
=682 093 €
Range: 327 545€ - 2 566 390€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 68 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 publicité)
Compare GESTION CLODEJAC with other companies in the same sector:
The revenue of GESTION CLODEJAC in 2022 is 974 k€.
Is GESTION CLODEJAC profitable?
Yes, GESTION CLODEJAC generated a net profit of 234 k€ in 2023.
Where is the headquarters of GESTION CLODEJAC ?
The headquarters of GESTION CLODEJAC is located in POITIERS (86000), in the department Vienne.
Where to find the tax return of GESTION CLODEJAC ?
The tax return of GESTION CLODEJAC 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 GESTION CLODEJAC operate?
GESTION CLODEJAC operates in the sector Activités des agences de publicité (NAF code 73.11Z). 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