Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2005-11-03 (20 years)Status: ActiveBusiness sector: Construction de maisons individuellesLocation: VOLPAJOLA (20290), None
G.F. CONSTRUCTION : revenue, balance sheet and financial ratios
G.F. CONSTRUCTION is a French company
founded 20 years ago,
specialized in the sector Construction de maisons individuelles.
Based in VOLPAJOLA (20290),
this company of category PME
shows in 2024 a revenue of 654 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - G.F. CONSTRUCTION (SIREN 484922539)
Indicator
2024
2023
2022
2021
2019
2018
2017
2016
Revenue
653 937 €
721 000 €
N/C
2 511 482 €
194 537 €
480 185 €
1 212 960 €
1 596 283 €
Net income
-176 586 €
35 126 €
95 211 €
130 424 €
38 695 €
8 219 €
14 224 €
87 498 €
EBITDA
-264 190 €
25 665 €
N/C
333 974 €
179 357 €
14 191 €
97 732 €
202 197 €
Net margin
-27.0%
4.9%
N/C
5.2%
19.9%
1.7%
1.2%
5.5%
Revenue and income statement
In 2024, G.F. CONSTRUCTION achieves revenue of 654 k€. Revenue is declining over the period 2016-2024 (CAGR: -10.6%). Slight decline of -9% vs 2023. After deducting consumption (429 k€), gross margin stands at 225 k€, i.e. a rate of 34%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -264 k€, representing -40.4% of revenue. Warning negative scissor effect: despite revenue change (-9%), EBITDA varies by -1129%, reducing margin by 44.0 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -177 k€ (-27.0% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
653 937 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
224 807 €
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
-264 190 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-270 394 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-176 586 €
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
-40.4%
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 53%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 47%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
53.39%
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
46.718%
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
-26.528%
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
-1.405
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
2021
2022
2023
2024
Debt ratio
21.469
32.68
63.556
51.918
9.888
5.088
22.878
53.39
Financial autonomy
39.198
33.409
30.621
18.631
39.097
50.032
50.772
46.718
Repayment capacity
0.284
0.814
8.234
0.706
0.266
None
3.054
-1.405
Cash flow / Revenue
10.631%
5.792%
1.542%
72.142%
7.338%
None%
4.748%
-26.528%
Sector positioning
Debt ratio
53.392024
2022
2023
2024
Q1: 0.01
Med: 9.43
Q3: 42.45
Average+41 pts over 3 years
In 2024, the debt ratio of G.F. CONSTRUCTION (53.39) 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
46.72%2024
2022
2023
2024
Q1: 5.78%
Med: 26.67%
Q3: 49.13%
Good
In 2024, the financial autonomy of G.F. CONSTRUCTION (46.7%) 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
-1.41 years2024
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.71 years
Excellent-50 pts over 2 years
In 2024, the repayment capacity of G.F. CONSTRUCTION (-1.41) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 570.15. 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
570.149
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
-0.563
Liquidity indicators evolution G.F. CONSTRUCTION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2021
2022
2023
2024
Liquidity ratio
149.809
152.812
138.525
122.829
193.978
249.093
305.021
570.149
Interest coverage
0.149
2.091
50.004
6.049
0.309
None
0.608
-0.563
Sector positioning
Liquidity ratio
570.152024
2022
2023
2024
Q1: 127.49
Med: 184.68
Q3: 290.32
Excellent
In 2024, the liquidity ratio of G.F. CONSTRUCTION (570.15) 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
-0.56x2024
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 1.45x
Average-35 pts over 2 years
In 2024, the interest coverage of G.F. CONSTRUCTION (-0.6x) 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: 297 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 58 days. The gap of 239 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Inventory turnover is 220 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 415 days of revenue, i.e. 754 k€ to permanently finance. Over 2016-2024, WCR increased by +140%, 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
754 029 €
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
297 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
58 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
220 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
415 j
WCR and payment terms evolution G.F. CONSTRUCTION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2021
2022
2023
2024
Operating WCR
314 372 €
444 889 €
366 650 €
660 506 €
677 322 €
0 €
1 038 507 €
754 029 €
Inventory turnover (days)
22
43
136
1682
2
0
302
220
Customer payment term (days)
45
87
196
561
61
0
191
297
Supplier payment term (days)
43
65
80
227
86
0
126
58
Positioning of G.F. CONSTRUCTION in its sector
Comparison with sector Construction de maisons individuelles
Valuation estimate
Based on 113 transactions of similar company sales
(all years),
the value of G.F. CONSTRUCTION is estimated at
71 956 €
(range 50 076€ - 282 129€).
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
50k€71k€282k€
71 956 €Range: 50 076€ - 282 129€
NAF 5 all-time
Valuation method used
Revenue Multiple
653 937 €
×
0.11x
=71 957 €
Range: 50 077€ - 282 130€
Only this financial indicator is available for this company.
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 de maisons individuelles)
Compare G.F. CONSTRUCTION with other companies in the same sector:
Frequently asked questions about G.F. CONSTRUCTION
What is the revenue of G.F. CONSTRUCTION ?
The revenue of G.F. CONSTRUCTION in 2024 is 654 k€.
Is G.F. CONSTRUCTION profitable?
G.F. CONSTRUCTION recorded a net loss in 2024.
Where is the headquarters of G.F. CONSTRUCTION ?
The headquarters of G.F. CONSTRUCTION is located in VOLPAJOLA (20290).
Where to find the tax return of G.F. CONSTRUCTION ?
The tax return of G.F. CONSTRUCTION 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 G.F. CONSTRUCTION operate?
G.F. CONSTRUCTION operates in the sector Construction de maisons individuelles (NAF code 41.20A). 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