Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 2015-12-15 (10 years)Status: ActiveBusiness sector: Construction d'autres bâtimentsLocation: WISSOUS (91320), Essonne
GET MAINTENANCE : revenue, balance sheet and financial ratios
GET MAINTENANCE is a French company
founded 10 years ago,
specialized in the sector Construction d'autres bâtiments.
Based in WISSOUS (91320),
this company of category ETI
shows in 2024 a revenue of 2.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GET MAINTENANCE (SIREN 817411531)
Indicator
2024
2023
2022
2021
2020
2019
2019
2018
2017
2016
Revenue
2 726 251 €
2 645 944 €
2 093 297 €
2 307 071 €
1 932 021 €
1 753 654 €
437 520 €
1 763 475 €
991 832 €
673 994 €
Net income
390 224 €
424 883 €
291 912 €
348 589 €
271 688 €
371 963 €
21 196 €
388 207 €
178 811 €
130 702 €
EBITDA
511 855 €
578 291 €
422 737 €
511 105 €
427 847 €
561 963 €
37 507 €
575 238 €
277 350 €
201 552 €
Net margin
14.3%
16.1%
13.9%
15.1%
14.1%
21.2%
4.8%
22.0%
18.0%
19.4%
Revenue and income statement
In 2024, GET MAINTENANCE achieves revenue of 2.7 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +19.1%. Vs 2023: +3%. After deducting consumption (237 k€), gross margin stands at 2.5 M€, i.e. a rate of 91%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 512 k€, representing 18.8% of revenue. Warning negative scissor effect: despite revenue change (+3%), EBITDA varies by -11%, reducing margin by 3.1 pts. This reflects costs rising faster than revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 390 k€, i.e. 14.3% 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
2 726 251 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 489 422 €
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
511 855 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
517 281 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
390 224 €
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
18.8%
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 24%. 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 42%. This high autonomy means the company finances most of its assets through equity, a sign of strength. 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 14.0% 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
23.957%
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
42.289%
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
14.001%
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
0.357
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
2019
2020
2021
2022
2023
2024
Debt ratio
31.465
35.37
27.931
29.836
36.126
14.13
13.721
15.637
25.317
23.957
Financial autonomy
50.304
46.384
56.141
49.29
39.469
41.456
50.463
53.905
46.627
42.289
Repayment capacity
0.409
0.651
0.497
4.263
0.484
0.23
0.243
0.327
0.338
0.357
Cash flow / Revenue
20.596%
19.684%
23.829%
7.5%
23.005%
16.319%
16.162%
14.912%
16.347%
14.001%
Sector positioning
Debt ratio
23.962024
2022
2023
2024
Q1: 0.03
Med: 12.73
Q3: 55.62
Average+6 pts over 3 years
In 2024, the debt ratio of GET MAINTENANCE (23.96) 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
42.29%2024
2022
2023
2024
Q1: 6.61%
Med: 24.84%
Q3: 47.54%
Good-6 pts over 3 years
In 2024, the financial autonomy of GET MAINTENANCE (42.3%) 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
0.36 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.01 years
Q3: 1.09 years
Average
In 2024, the repayment capacity of GET MAINTENANCE (0.36) 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 203.97. 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
203.971
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
0.076
Liquidity indicators evolution GET MAINTENANCE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2019
2020
2021
2022
2023
2024
Liquidity ratio
271.835
253.408
335.755
251.644
197.925
169.695
222.347
278.787
230.837
203.971
Interest coverage
0.073
0.106
0.112
0.763
0.106
0.237
0.286
0.401
0.267
0.076
Sector positioning
Liquidity ratio
203.972024
2022
2023
2024
Q1: 127.57
Med: 179.6
Q3: 283.39
Good-18 pts over 3 years
In 2024, the liquidity ratio of GET MAINTENANCE (203.97) 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
0.08x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 2.65x
Good
In 2024, the interest coverage of GET MAINTENANCE (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: 98 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 84 days. The company must finance 14 days of gap between collections and payments. Overall, WCR represents 78 days of revenue, i.e. 593 k€ to permanently finance. Over 2016-2024, WCR increased by +391%, 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
593 232 €
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
98 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
84 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
78 j
WCR and payment terms evolution GET MAINTENANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2019
2020
2021
2022
2023
2024
Operating WCR
120 712 €
321 542 €
348 956 €
177 292 €
552 313 €
625 666 €
654 285 €
401 097 €
627 750 €
593 232 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
0
Customer payment term (days)
73
138
95
254
119
119
112
92
104
98
Supplier payment term (days)
67
117
76
157
159
137
91
59
54
84
Positioning of GET MAINTENANCE in its sector
Comparison with sector Construction d'autres bâtiments
Valuation estimate
Based on 113 transactions of similar company sales
(all years),
the value of GET MAINTENANCE is estimated at
1 217 409 €
(range 480 163€ - 2 268 872€).
With an EBITDA of 511 855€, the sector multiple of 3.6x is applied.
The price/revenue ratio is 0.11x
(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
113 transactions
480k€1217k€2268k€
1 217 409 €Range: 480 163€ - 2 268 872€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
511 855 €×3.6x
Estimation1 867 368 €
703 714€ - 2 582 577€
Revenue Multiple30%
2 726 251 €×0.11x
Estimation299 986 €
208 769€ - 1 176 193€
Net Income Multiple20%
390 224 €×2.5x
Estimation968 647 €
328 377€ - 3 123 630€
How is this estimate calculated?
This estimate is based on the analysis of 113 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 (Construction d'autres bâtiments)
Compare GET MAINTENANCE with other companies in the same sector:
Yes, GET MAINTENANCE generated a net profit of 390 k€ in 2024.
Where is the headquarters of GET MAINTENANCE ?
The headquarters of GET MAINTENANCE is located in WISSOUS (91320), in the department Essonne.
Where to find the tax return of GET MAINTENANCE ?
The tax return of GET MAINTENANCE 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 GET MAINTENANCE operate?
GET MAINTENANCE operates in the sector Construction d'autres bâtiments (NAF code 41.20B). 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