Employees: 22 (2023.0)Legal category: 6220Size: PMECreation date: 1986-01-01 (40 years)Status: ActiveBusiness sector: Autre mise à disposition de ressources humainesLocation: PARIS (75019), Paris
GIE BELLEVILLE : revenue, balance sheet and financial ratios
GIE BELLEVILLE is a French company
founded 40 years ago,
specialized in the sector Autre mise à disposition de ressources humaines.
Based in PARIS (75019),
this company of category PME
shows in 2024 a revenue of 21.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GIE BELLEVILLE (SIREN 334993748)
Indicator
2024
2023
2021
2020
2019
2018
2017
2016
Revenue
21 422 340 €
8 612 704 €
20 215 335 €
19 496 456 €
20 632 966 €
20 816 665 €
19 632 311 €
18 185 657 €
Net income
0 €
0 €
0 €
0 €
0 €
0 €
0 €
0 €
EBITDA
34 638 €
-938 110 €
-278 651 €
-66 341 €
-186 906 €
-451 076 €
-452 639 €
-504 607 €
Net margin
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
Revenue and income statement
In 2024, GIE BELLEVILLE achieves revenue of 21.4 M€. Revenue is growing positively over 8 years (CAGR: +2.1%). Vs 2023, growth of +149% (8.6 M€ -> 21.4 M€). After deducting consumption (20 k€), gross margin stands at 21.4 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 35 k€, representing 0.2% of revenue. Positive scissor effect: EBITDA margin improves by +11.1 pts, sign of improved operational efficiency. The operating margin remains fragile, requiring cost vigilance. Net income is negative at 0 € (0.0% 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
21 422 340 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
21 401 960 €
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
34 638 €
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
0.2%
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
Financial autonomy (= Equity / Total assets x 100) reaches 0%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 116.7 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 0.1% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
0.0%
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
0.112%
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
116.666
Solvency indicators evolution GIE BELLEVILLE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Debt ratio
None
None
None
None
None
None
None
None
Financial autonomy
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Repayment capacity
-4.465
-4.079
-3.07
-6.948
-19.503
-3.407
42.535
116.666
Cash flow / Revenue
-2.796%
-2.34%
-2.162%
-0.847%
-0.319%
-1.576%
0.219%
0.112%
Sector positioning
Financial autonomy
0.0%2024
2021
2023
2024
Q1: 4.2%
Med: 31.33%
Q3: 59.89%
Average
In 2024, the financial autonomy of GIE BELLEVILLE (0.0%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
116.67 years2024
2021
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.8 years
Watch+59 pts over 3 years
In 2024, the repayment capacity of GIE BELLEVILLE (116.67) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 166.97. 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
166.975
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 GIE BELLEVILLE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Liquidity ratio
161.951
139.671
129.557
121.338
126.715
122.842
140.028
166.975
Interest coverage
0.0
0.0
-0.013
-0.006
-0.006
-0.009
0.0
0.0
Sector positioning
Liquidity ratio
166.972024
2021
2023
2024
Q1: 113.91
Med: 175.06
Q3: 363.72
Average+18 pts over 3 years
In 2024, the liquidity ratio of GIE BELLEVILLE (166.97) 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
2021
2023
2024
Q1: -0.0x
Med: 0.0x
Q3: 1.9x
Good+25 pts over 3 years
In 2024, the interest coverage of GIE BELLEVILLE (0.0x) 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: 48 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 23 days. The company must finance 25 days of gap between collections and payments. Overall, WCR represents 43 days of revenue, i.e. 2.6 M€ to permanently finance. Over 2016-2024, WCR increased by +24%, 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
2 566 611 €
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
48 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
23 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
43 j
WCR and payment terms evolution GIE BELLEVILLE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Operating WCR
2 063 163 €
2 507 046 €
1 744 228 €
1 414 183 €
1 799 523 €
829 031 €
2 324 741 €
2 566 611 €
Inventory turnover (days)
0
0
0
0
0
0
27
0
Customer payment term (days)
40
47
39
45
35
53
59
48
Supplier payment term (days)
60
94
71
74
53
55
56
23
Positioning of GIE BELLEVILLE in its sector
Comparison with sector Autre mise à disposition de ressources humaines
Valuation estimate
Based on 147 transactions of similar company sales
(all years),
the value of GIE BELLEVILLE is estimated at
687 275 €
(range 506 310€ - 1 199 590€).
With an EBITDA of 34 638€, the sector multiple of 2.0x is applied.
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 value2024
147 transactions
506k€687k€1199k€
687 275 €Range: 506 310€ - 1 199 590€
Section all-time
Aggregated at NAF section level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
34 638 €×2.0x
Estimation70 437 €
33 980€ - 151 534€
Revenue Multiple30%
21 422 340 €×0.08x
Estimation1 715 340 €
1 293 528€ - 2 946 351€
How is this estimate calculated?
This estimate is based on the analysis of 147 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 (Autre mise à disposition de ressources humaines)
Compare GIE BELLEVILLE with other companies in the same sector:
Profitability information is not publicly available.
Where is the headquarters of GIE BELLEVILLE ?
The headquarters of GIE BELLEVILLE is located in PARIS (75019), in the department Paris.
Where to find the tax return of GIE BELLEVILLE ?
The tax return of GIE BELLEVILLE 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 GIE BELLEVILLE operate?
GIE BELLEVILLE operates in the sector Autre mise à disposition de ressources humaines (NAF code 78.30Z). 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