Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2008-04-09 (18 years)Status: ActiveBusiness sector: Travaux de charpenteLocation: SAINT-MICHEL (02830), Aisne
GILBERT EMMANUEL : revenue, balance sheet and financial ratios
GILBERT EMMANUEL is a French company
founded 18 years ago,
specialized in the sector Travaux de charpente.
Based in SAINT-MICHEL (02830),
this company of category PME
shows in 2025 a revenue of 2.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GILBERT EMMANUEL (SIREN 503922445)
Indicator
2025
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
2 641 459 €
2 440 177 €
1 857 435 €
1 979 881 €
1 684 409 €
1 384 497 €
N/C
N/C
N/C
Net income
186 790 €
124 351 €
120 117 €
144 509 €
124 928 €
72 737 €
101 633 €
77 032 €
71 774 €
EBITDA
179 497 €
175 363 €
97 140 €
200 716 €
158 654 €
111 317 €
N/C
N/C
N/C
Net margin
7.1%
5.1%
6.5%
7.3%
7.4%
5.3%
N/C
N/C
N/C
Revenue and income statement
In 2025, GILBERT EMMANUEL achieves revenue of 2.6 M€. Over the period 2020-2025, the company shows strong growth with a CAGR (compound annual growth rate) of +13.8%. Vs 2024: +8%. After deducting consumption (1.4 M€), gross margin stands at 1.3 M€, i.e. a rate of 48%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 179 k€, representing 6.8% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 187 k€, i.e. 7.1% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
2 641 459 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 257 118 €
EBITDA (2025)
?
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
179 497 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
138 682 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
186 790 €
EBITDA margin (2025)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
6.8%
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 12%. 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 49%. 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 0.8 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 4.4% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
Debt ratio (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
12.254%
Financial autonomy (2025)
?
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
49.413%
Cash flow / Revenue (2025)
?
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
4.433%
Repayment capacity (2025)
?
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
0.768
Asset age ratio (2025)
?
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
2017
2018
2019
2020
2021
2022
2023
2024
2025
Debt ratio
29.609
27.293
22.627
24.757
41.259
30.751
19.529
13.771
12.254
Financial autonomy
36.599
36.458
44.281
43.061
42.827
41.123
47.59
41.96
49.413
Repayment capacity
None
None
None
1.07
1.607
1.132
1.783
0.626
0.768
Cash flow / Revenue
None%
None%
None%
6.379%
6.852%
7.012%
3.23%
5.49%
4.433%
Sector positioning
Debt ratio
12.252025
2023
2024
2025
Q1: 9.16
Med: 25.54
Q3: 54.64
Good-7 pts over 3 years
In 2025, the debt ratio of GILBERT EMMANUEL (12.25) 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
49.41%2025
2023
2024
2025
Q1: 31.37%
Med: 45.9%
Q3: 60.99%
Good-6 pts over 3 years
In 2025, the financial autonomy of GILBERT EMMANUEL (49.4%) 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
0.77 years2025
2023
2024
2025
Q1: 0.12 years
Med: 0.71 years
Q3: 2.24 years
Average-23 pts over 3 years
In 2025, the repayment capacity of GILBERT EMMANUEL (0.77) 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 200.28. 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 1.3x. Coverage is limited: any activity downturn would jeopardize interest payments.
Liquidity ratio (2025)
?
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
200.282
Interest coverage (2025)
?
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
1.291
Liquidity indicators evolution GILBERT EMMANUEL
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
2025
Liquidity ratio
168.656
159.442
190.806
189.62
233.387
203.637
215.592
174.967
200.282
Interest coverage
None
None
None
0.681
1.101
1.265
4.012
2.605
1.291
Sector positioning
Liquidity ratio
200.282025
2023
2024
2025
Q1: 172.12
Med: 234.82
Q3: 327.16
Average-11 pts over 3 years
In 2025, the liquidity ratio of GILBERT EMMANUEL (200.28) 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
1.29x2025
2023
2024
2025
Q1: 0.0x
Med: 1.29x
Q3: 4.81x
Good-25 pts over 3 years
In 2025, the interest coverage of GILBERT EMMANUEL (1.3x) 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: 73 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 79 days. Favorable situation: supplier credit is longer than customer credit by 6 days. Inventory turnover is 14 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 97 days of revenue, i.e. 713 k€ to permanently finance.
Operating WCR (2025)
?
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
712 903 €
Customer credit (2025)
?
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
73 j
Supplier credit (2025)
?
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
79 j
Inventory turnover (2025)
?
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
14 j
WCR in days of revenue (2025)
?
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
97 j
WCR and payment terms evolution GILBERT EMMANUEL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
2025
Operating WCR
0 €
0 €
0 €
586 459 €
413 101 €
784 627 €
780 494 €
884 637 €
712 903 €
Inventory turnover (days)
0
0
0
19
5
15
22
23
14
Customer payment term (days)
0
912
877
130
93
122
115
102
73
Supplier payment term (days)
0
621
488
81
68
91
88
105
79
Positioning of GILBERT EMMANUEL in its sector
Comparison with sector Travaux de charpente
Valuation estimate
Based on 113 transactions of similar company sales
(all years),
the value of GILBERT EMMANUEL is estimated at
425 612 €
(range 214 415€ - 704 236€).
With an EBITDA of 179 497€, the sector multiple of 2.2x is applied.
The price/revenue ratio is 0.16x
(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 value2025
113 transactions
214k€425k€704k€
425 612 €Range: 214 415€ - 704 236€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
179 497 €×2.2x
Estimation403 807 €
166 672€ - 647 905€
Revenue Multiple30%
2 641 459 €×0.16x
Estimation409 673 €
266 366€ - 670 489€
Net Income Multiple20%
186 790 €×2.7x
Estimation504 036 €
255 849€ - 895 687€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
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 (Travaux de charpente)
Compare GILBERT EMMANUEL with other companies in the same sector:
The revenue of GILBERT EMMANUEL in 2025 is 2.6 M€.
Is GILBERT EMMANUEL profitable?
Yes, GILBERT EMMANUEL generated a net profit of 187 k€ in 2025.
Where is the headquarters of GILBERT EMMANUEL ?
The headquarters of GILBERT EMMANUEL is located in SAINT-MICHEL (02830), in the department Aisne.
Where to find the tax return of GILBERT EMMANUEL ?
The tax return of GILBERT EMMANUEL 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 GILBERT EMMANUEL operate?
GILBERT EMMANUEL operates in the sector Travaux de charpente (NAF code 43.91A). 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