Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1980-11-15 (45 years)Status: ActiveBusiness sector: Agences immobilièresLocation: POISSY (78300), Yvelines
GIMCOVERMEILLE FISSON : revenue, balance sheet and financial ratios
GIMCOVERMEILLE FISSON is a French company
founded 45 years ago,
specialized in the sector Agences immobilières.
Based in POISSY (78300),
this company of category PME
shows in 2024 a revenue of 360 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GIMCOVERMEILLE FISSON (SIREN 320564859)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
359 628 €
311 506 €
531 654 €
728 363 €
697 897 €
676 064 €
625 467 €
604 667 €
499 827 €
Net income
-49 662 €
-67 623 €
14 903 €
34 586 €
58 102 €
41 784 €
18 005 €
20 363 €
24 193 €
EBITDA
-70 385 €
-137 589 €
-2 659 €
25 309 €
94 514 €
68 581 €
53 457 €
39 409 €
18 710 €
Net margin
-13.8%
-21.7%
2.8%
4.7%
8.3%
6.2%
2.9%
3.4%
4.8%
Revenue and income statement
In 2024, GIMCOVERMEILLE FISSON achieves revenue of 360 k€. Activity remains stable over the period (CAGR: -4.0%). Vs 2023, growth of +15% (312 k€ -> 360 k€). After deducting consumption (0 €), gross margin stands at 360 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -70 k€, representing -19.6% of revenue. Positive scissor effect: EBITDA margin improves by +24.6 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -50 k€ (-13.8% 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
359 628 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
359 628 €
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
-70 385 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-42 514 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-49 662 €
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
-19.6%
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 193%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 31%. The balance between equity and debt is satisfactory.
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
193.091%
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
30.542%
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
-14.756%
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
-13.65
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
65.681
62.826
61.47
52.231
35.699
26.088
36.876
54.495
193.091
Financial autonomy
22.29
21.62
22.287
22.31
23.781
23.982
25.829
23.017
30.542
Repayment capacity
6.811
7.714
8.081
3.724
2.157
1.884
4.462
-2.485
-13.65
Cash flow / Revenue
6.272%
4.635%
3.889%
6.506%
8.932%
5.571%
5.478%
-24.966%
-14.756%
Sector positioning
Debt ratio
193.092024
2022
2023
2024
Q1: 0.0
Med: 10.0
Q3: 66.37
Average+17 pts over 3 years
In 2024, the debt ratio of GIMCOVERMEILLE FISSON (193.09) 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
30.54%2024
2022
2023
2024
Q1: 2.98%
Med: 26.19%
Q3: 60.09%
Good+10 pts over 3 years
In 2024, the financial autonomy of GIMCOVERMEILLE FISSON (30.5%) 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
-13.65 years2024
2022
2023
2024
Q1: -0.05 years
Med: 0.0 years
Q3: 1.48 years
Excellent-50 pts over 3 years
In 2024, the repayment capacity of GIMCOVERMEILLE FISSON (-13.65) 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 369.86. 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
369.857
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
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
87.099
91.279
92.174
94.551
97.544
96.672
102.398
101.283
369.857
Interest coverage
10.406
1.228
0.722
1.027
1.461
3.232
-72.697
-2.653
-4.701
Sector positioning
Liquidity ratio
369.862024
2022
2023
2024
Q1: 104.02
Med: 180.58
Q3: 478.24
Good+41 pts over 3 years
In 2024, the liquidity ratio of GIMCOVERMEILLE FISSON (369.86) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
-4.7x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 1.3x
Average
In 2024, the interest coverage of GIMCOVERMEILLE FISSON (-4.7x) 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: 18 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 50 days. Excellent situation: suppliers finance 32 days of the operating cycle (retail model). Overall, WCR represents 549 days of revenue, i.e. 549 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
548 850 €
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
18 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
50 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
549 j
WCR and payment terms evolution GIMCOVERMEILLE FISSON
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
464 699 €
583 987 €
695 013 €
776 845 €
948 575 €
1 124 002 €
1 259 297 €
1 183 399 €
548 850 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
12
8
8
2
0
0
0
19
18
Supplier payment term (days)
1176
1233
1217
1388
1666
1423
1406
1883
50
Positioning of GIMCOVERMEILLE FISSON in its sector
Comparison with sector Agences immobilières
Valuation estimate
Based on 64 transactions of similar company sales
in 2024,
the value of GIMCOVERMEILLE FISSON is estimated at
118 014 €
(range 67 028€ - 268 614€).
The price/revenue ratio is 0.33x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
64 tx
67k€118k€268k€
118 014 €Range: 67 028€ - 268 614€
NAF 5 année 2024
Valuation method used
Revenue Multiple
359 628 €
×
0.33x
=118 015 €
Range: 67 029€ - 268 614€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 64 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 (Agences immobilières)
Compare GIMCOVERMEILLE FISSON with other companies in the same sector:
Frequently asked questions about GIMCOVERMEILLE FISSON
What is the revenue of GIMCOVERMEILLE FISSON ?
The revenue of GIMCOVERMEILLE FISSON in 2024 is 360 k€.
Is GIMCOVERMEILLE FISSON profitable?
GIMCOVERMEILLE FISSON recorded a net loss in 2024.
Where is the headquarters of GIMCOVERMEILLE FISSON ?
The headquarters of GIMCOVERMEILLE FISSON is located in POISSY (78300), in the department Yvelines.
Where to find the tax return of GIMCOVERMEILLE FISSON ?
The tax return of GIMCOVERMEILLE FISSON 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 GIMCOVERMEILLE FISSON operate?
GIMCOVERMEILLE FISSON operates in the sector Agences immobilières (NAF code 68.31Z). 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