Employees: 32 (2023.0)Legal category: 6220Size: ETICreation date: 2003-01-01 (23 years)Status: ActiveBusiness sector: Autres services de restauration n.c.a.Location: PARIS (75002), Paris
GIE GAM RESTAURANT : revenue, balance sheet and financial ratios
GIE GAM RESTAURANT is a French company
founded 23 years ago,
specialized in the sector Autres services de restauration n.c.a..
Based in PARIS (75002),
this company of category ETI
shows in 2024 a revenue of 38.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GIE GAM RESTAURANT (SIREN 444640825)
Indicator
2024
2023
2022
2021
2020
2018
2017
2016
Revenue
38 079 609 €
38 421 875 €
33 648 852 €
27 769 699 €
29 794 917 €
43 600 286 €
41 959 362 €
40 476 320 €
Net income
0 €
-4 €
0 €
0 €
0 €
0 €
0 €
0 €
EBITDA
725 424 €
689 905 €
1 119 769 €
620 322 €
40 346 €
471 552 €
-7 024 283 €
19 517 841 €
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 GAM RESTAURANT achieves revenue of 38.1 M€. Activity remains stable over the period (CAGR: -0.8%). Slight decline of -1% vs 2023. After deducting consumption (11.9 M€), gross margin stands at 26.1 M€, i.e. a rate of 69%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 725 k€, representing 1.9% of revenue. 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
38 079 609 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
26 146 548 €
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
725 424 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
920 840 €
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
1.9%
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).
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
-0.539%
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
-3.042
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
2020
2021
2022
2023
2024
Debt ratio
None
None
None
None
None
None
-34701000.0
None
Financial autonomy
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Repayment capacity
0.0
-0.189
0.0
-0.215
-1.023
9.939
-5.733
-3.042
Cash flow / Revenue
1.064%
-0.63%
-0.686%
-2.281%
-1.107%
0.565%
-0.63%
-0.539%
Sector positioning
Debt ratio
-34701000.02023
2023
Q1: 0.0
Med: 1.18
Q3: 80.18
Excellent
In 2023, the debt ratio of GIE GAM RESTAURANT (-34701000.00) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
0.0%2024
2022
2023
2024
Q1: 0.47%
Med: 24.34%
Q3: 49.01%
Average
In 2024, the financial autonomy of GIE GAM RESTAURANT (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
-3.04 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.01 years
Q3: 2.14 years
Excellent-51 pts over 3 years
In 2024, the repayment capacity of GIE GAM RESTAURANT (-3.04) 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 107.25. 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
107.245
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
-0.229
Liquidity indicators evolution GIE GAM RESTAURANT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2020
2021
2022
2023
2024
Liquidity ratio
101.804
101.242
100.056
100.596
103.148
117.196
102.294
107.245
Interest coverage
0.047
-0.036
0.702
0.0
-0.197
0.454
2.615
-0.229
Sector positioning
Liquidity ratio
107.252024
2022
2023
2024
Q1: 113.26
Med: 146.32
Q3: 231.51
Watch-14 pts over 3 years
In 2024, the liquidity ratio of GIE GAM RESTAURANT (107.25) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
-0.23x2024
2022
2023
2024
Q1: 0.0x
Med: 0.01x
Q3: 2.74x
Average-28 pts over 3 years
In 2024, the interest coverage of GIE GAM RESTAURANT (-0.2x) 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 75 days. Excellent situation: suppliers finance 75 days of the operating cycle (retail model). Inventory turnover is 5 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 39 days of revenue, i.e. 4.1 M€ to permanently finance. Over 2016-2024, WCR increased by +91%, 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
4 095 462 €
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
0 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
75 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
5 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
39 j
WCR and payment terms evolution GIE GAM RESTAURANT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2020
2021
2022
2023
2024
Operating WCR
2 139 174 €
1 679 214 €
331 362 €
-298 545 €
3 026 342 €
5 161 061 €
6 027 624 €
4 095 462 €
Inventory turnover (days)
4
4
5
6
7
6
6
5
Customer payment term (days)
1
1
1
0
0
0
47
0
Supplier payment term (days)
59
29
44
50
106
66
81
75
Positioning of GIE GAM RESTAURANT in its sector
Comparison with sector Autres services de restauration n.c.a.
Valuation estimate
Based on 204 transactions of similar company sales
(all years),
the value of GIE GAM RESTAURANT is estimated at
11 594 274 €
(range 6 632 959€ - 17 061 475€).
With an EBITDA of 725 424€, the sector multiple of 5.5x is applied.
The price/revenue ratio is 0.64x
(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
204 transactions
6632k€11594k€17061k€
11 594 274 €Range: 6 632 959€ - 17 061 475€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
725 424 €×5.5x
Estimation4 022 314 €
1 982 653€ - 7 095 360€
Revenue Multiple30%
38 079 609 €×0.64x
Estimation24 214 208 €
14 383 470€ - 33 671 667€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 204 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 services de restauration n.c.a.)
Compare GIE GAM RESTAURANT with other companies in the same sector:
Frequently asked questions about GIE GAM RESTAURANT
What is the revenue of GIE GAM RESTAURANT ?
The revenue of GIE GAM RESTAURANT in 2024 is 38.1 M€.
Is GIE GAM RESTAURANT profitable?
GIE GAM RESTAURANT recorded a net loss in 2023.
Where is the headquarters of GIE GAM RESTAURANT ?
The headquarters of GIE GAM RESTAURANT is located in PARIS (75002), in the department Paris.
Where to find the tax return of GIE GAM RESTAURANT ?
The tax return of GIE GAM RESTAURANT 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 GAM RESTAURANT operate?
GIE GAM RESTAURANT operates in the sector Autres services de restauration n.c.a. (NAF code 56.29B). 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