Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2002-05-01 (24 years)Status: ActiveBusiness sector: Fabrication d’articles de joaillerie et bijouterieLocation: NIMES (30900), Gard
GILLES TRUEL SERTI : revenue, balance sheet and financial ratios
GILLES TRUEL SERTI is a French company
founded 24 years ago,
specialized in the sector Fabrication d’articles de joaillerie et bijouterie.
Based in NIMES (30900),
this company of category PME
shows in 2024 a revenue of 116 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GILLES TRUEL SERTI (SIREN 441930765)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
115 515 €
128 697 €
128 614 €
131 126 €
113 168 €
129 761 €
130 456 €
132 775 €
121 615 €
Net income
9 463 €
30 620 €
30 145 €
37 115 €
21 853 €
31 445 €
42 823 €
39 097 €
41 548 €
EBITDA
13 852 €
35 077 €
37 240 €
46 432 €
28 448 €
40 160 €
55 023 €
49 412 €
51 722 €
Net margin
8.2%
23.8%
23.4%
28.3%
19.3%
24.2%
32.8%
29.4%
34.2%
Revenue and income statement
In 2024, GILLES TRUEL SERTI achieves revenue of 116 k€. Activity remains stable over the period (CAGR: -0.6%). Significant drop of -10% vs 2023. After deducting consumption (641 €), gross margin stands at 115 k€, i.e. a rate of 99%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 14 k€, representing 12.0% of revenue. Warning negative scissor effect: despite revenue change (-10%), EBITDA varies by -61%, reducing margin by 15.3 pts. This reflects costs rising faster than revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 9 k€, i.e. 8.2% 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
115 515 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
114 874 €
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
13 852 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
9 112 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
9 463 €
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
12.0%
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 6%. 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 6%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Cash flow represents 12.3% 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
6.08%
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
5.719%
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
12.295%
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
0.0
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
2020
2021
2022
2023
2024
Debt ratio
0.164
0.146
0.032
0.157
0.813
0.046
0.177
4.639
6.08
Financial autonomy
0.15
0.139
0.031
0.15
0.77
0.044
0.17
4.411
5.719
Repayment capacity
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Cash flow / Revenue
35.723%
30.832%
34.533%
26.521%
21.829%
29.792%
25.023%
28.245%
12.295%
Sector positioning
Debt ratio
6.082024
2022
2023
2024
Q1: 0.57
Med: 9.67
Q3: 48.77
Good+15 pts over 3 years
In 2024, the debt ratio of GILLES TRUEL SERTI (6.08) 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
5.72%2024
2022
2023
2024
Q1: 11.12%
Med: 45.04%
Q3: 71.21%
Watch
In 2024, the financial autonomy of GILLES TRUEL SERTI (5.7%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
0.0 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.05 years
Q3: 1.33 years
Excellent
In 2024, the repayment capacity of GILLES TRUEL SERTI (0.00) 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 1505.89. 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 2.7x. Financial charges are adequately covered by operations.
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
1505.886
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
2.671
Liquidity indicators evolution GILLES TRUEL SERTI
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
1116.985
1990.129
2012.119
1986.67
1713.913
1517.099
2214.867
1860.351
1505.886
Interest coverage
0.412
0.504
0.527
0.715
0.924
0.211
0.494
1.023
2.671
Sector positioning
Liquidity ratio
1505.892024
2022
2023
2024
Q1: 194.32
Med: 312.53
Q3: 555.86
Excellent
In 2024, the liquidity ratio of GILLES TRUEL SERTI (1505.89) 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
2.67x2024
2022
2023
2024
Q1: 0.0x
Med: 0.03x
Q3: 2.95x
Good+22 pts over 3 years
In 2024, the interest coverage of GILLES TRUEL SERTI (2.7x) 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: 108 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 1 days. The gap of 107 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 66 days of revenue, i.e. 21 k€ to permanently finance.
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
21 045 €
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
108 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
1 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
66 j
WCR and payment terms evolution GILLES TRUEL SERTI
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
22 866 €
28 557 €
20 634 €
33 904 €
35 027 €
31 919 €
25 878 €
25 276 €
21 045 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
123
105
94
120
140
125
96
113
108
Supplier payment term (days)
13
14
8
8
1
28
1
9
1
Positioning of GILLES TRUEL SERTI in its sector
Comparison with sector Fabrication d’articles de joaillerie et bijouterie
Valuation estimate
Based on 101 transactions of similar company sales
(all years),
the value of GILLES TRUEL SERTI is estimated at
31 021 €
(range 10 255€ - 58 064€).
With an EBITDA of 13 852€, the sector multiple of 2.5x is applied.
The price/revenue ratio is 0.24x
(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
101 transactions
10k€31k€58k€
31 021 €Range: 10 255€ - 58 064€
Section all-time
Aggregated at NAF section level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
13 852 €×2.5x
Estimation35 175 €
9 752€ - 65 050€
Revenue Multiple30%
115 515 €×0.24x
Estimation27 201 €
13 038€ - 49 217€
Net Income Multiple20%
9 463 €×2.8x
Estimation26 366 €
7 338€ - 53 872€
How is this estimate calculated?
This estimate is based on the analysis of 101 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 (Fabrication d’articles de joaillerie et bijouterie)
Compare GILLES TRUEL SERTI with other companies in the same sector:
Frequently asked questions about GILLES TRUEL SERTI
What is the revenue of GILLES TRUEL SERTI ?
The revenue of GILLES TRUEL SERTI in 2024 is 116 k€.
Is GILLES TRUEL SERTI profitable?
Yes, GILLES TRUEL SERTI generated a net profit of 9 k€ in 2024.
Where is the headquarters of GILLES TRUEL SERTI ?
The headquarters of GILLES TRUEL SERTI is located in NIMES (30900), in the department Gard.
Where to find the tax return of GILLES TRUEL SERTI ?
The tax return of GILLES TRUEL SERTI 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 GILLES TRUEL SERTI operate?
GILLES TRUEL SERTI operates in the sector Fabrication d’articles de joaillerie et bijouterie (NAF code 32.12Z). 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