Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2000-10-01 (25 years)Status: ActiveBusiness sector: Travaux de couverture par élémentsLocation: DOUARNENEZ (29100), Finistere
GLOAGUEN COUVERTURE : revenue, balance sheet and financial ratios
GLOAGUEN COUVERTURE is a French company
founded 25 years ago,
specialized in the sector Travaux de couverture par éléments.
Based in DOUARNENEZ (29100),
this company of category PME
shows in 2023 a revenue of 813 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GLOAGUEN COUVERTURE (SIREN 433676749)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
813 396 €
765 793 €
705 904 €
774 689 €
844 415 €
N/C
1 052 675 €
N/C
Net income
36 987 €
-15 620 €
-73 509 €
3 324 €
45 280 €
61 343 €
111 684 €
92 383 €
EBITDA
15 291 €
8 337 €
-68 567 €
6 407 €
71 736 €
N/C
162 019 €
N/C
Net margin
4.5%
-2.0%
-10.4%
0.4%
5.4%
N/C
10.6%
N/C
Revenue and income statement
In 2023, GLOAGUEN COUVERTURE achieves revenue of 813 k€. Activity remains stable over the period (CAGR: -4.2%). Vs 2022: +6%. After deducting consumption (319 k€), gross margin stands at 495 k€, i.e. a rate of 61%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 15 k€, representing 1.9% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 37 k€, i.e. 4.5% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
813 396 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
494 604 €
EBITDA (2023)
?
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
15 291 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
37 082 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
36 987 €
EBITDA margin (2023)
?
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
The debt ratio (= Financial debt / Equity x 100) stands at 0%. 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 61%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Cash flow represents 4.1% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
0.0%
Financial autonomy (2023)
?
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
61.44%
Cash flow / Revenue (2023)
?
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
4.109%
Repayment capacity (2023)
?
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 (2023)
?
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
Debt ratio
12.288
23.907
18.834
14.372
9.245
5.519
1.953
0.0
Financial autonomy
55.707
62.785
65.243
71.269
65.892
74.807
67.175
61.44
Repayment capacity
None
1.054
None
1.092
1.183
-0.226
1.04
0.0
Cash flow / Revenue
None%
13.127%
None%
10.491%
3.653%
-10.024%
0.673%
4.109%
Sector positioning
Debt ratio
0.02023
2021
2022
2023
Q1: 5.03
Med: 25.02
Q3: 60.82
Excellent
In 2023, the debt ratio of GLOAGUEN COUVERTURE (0.00) 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
61.44%2023
2021
2022
2023
Q1: 18.6%
Med: 38.44%
Q3: 57.01%
Excellent
In 2023, the financial autonomy of GLOAGUEN COUVERTURE (61.4%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
0.0 years2023
2021
2022
2023
Q1: 0.0 years
Med: 0.43 years
Q3: 1.39 years
Excellent
In 2023, the repayment capacity of GLOAGUEN COUVERTURE (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 236.26. 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 0.7x. Danger: operating income does not cover interest charges, unsustainable situation.
Liquidity ratio (2023)
?
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
236.256
Interest coverage (2023)
?
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
Liquidity ratio
941.029
372.345
368.132
455.953
261.555
377.697
267.907
236.256
Interest coverage
None
0.476
None
0.921
9.302
-0.744
30.694
0.661
Sector positioning
Liquidity ratio
236.262023
2021
2022
2023
Q1: 150.29
Med: 212.77
Q3: 303.0
Good-19 pts over 3 years
In 2023, the liquidity ratio of GLOAGUEN COUVERTURE (236.26) 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
0.66x2023
2021
2022
2023
Q1: 0.0x
Med: 0.68x
Q3: 2.49x
Average+24 pts over 3 years
In 2023, the interest coverage of GLOAGUEN COUVERTURE (0.7x) 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: 28 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 42 days. Favorable situation: supplier credit is longer than customer credit by 14 days. Inventory turnover is 37 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 99 days of revenue, i.e. 223 k€ to permanently finance.
Operating WCR (2023)
?
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
223 342 €
Customer credit (2023)
?
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
28 j
Supplier credit (2023)
?
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
42 j
Inventory turnover (2023)
?
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
37 j
WCR in days of revenue (2023)
?
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
99 j
WCR and payment terms evolution GLOAGUEN COUVERTURE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
0 €
108 952 €
0 €
243 732 €
120 348 €
182 730 €
260 760 €
223 342 €
Inventory turnover (days)
0
27
0
58
62
35
46
37
Customer payment term (days)
0
53
0
69
50
34
35
28
Supplier payment term (days)
0
31
0
49
48
24
43
42
Positioning of GLOAGUEN COUVERTURE in its sector
Comparison with sector Travaux de couverture par éléments
Valuation estimate
Based on 113 transactions of similar company sales
(all years),
the value of GLOAGUEN COUVERTURE is estimated at
75 006 €
(range 41 838€ - 125 008€).
With an EBITDA of 15 291€, 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 value2023
113 transactions
41k€75k€125k€
75 006 €Range: 41 838€ - 125 008€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
15 291 €×2.2x
Estimation34 400 €
14 199€ - 55 194€
Revenue Multiple30%
813 396 €×0.16x
Estimation126 152 €
82 023€ - 206 467€
Net Income Multiple20%
36 987 €×2.7x
Estimation99 806 €
50 662€ - 177 358€
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 couverture par éléments)
Compare GLOAGUEN COUVERTURE with other companies in the same sector:
Frequently asked questions about GLOAGUEN COUVERTURE
What is the revenue of GLOAGUEN COUVERTURE ?
The revenue of GLOAGUEN COUVERTURE in 2023 is 813 k€.
Is GLOAGUEN COUVERTURE profitable?
Yes, GLOAGUEN COUVERTURE generated a net profit of 37 k€ in 2023.
Where is the headquarters of GLOAGUEN COUVERTURE ?
The headquarters of GLOAGUEN COUVERTURE is located in DOUARNENEZ (29100), in the department Finistere.
Where to find the tax return of GLOAGUEN COUVERTURE ?
The tax return of GLOAGUEN COUVERTURE 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 GLOAGUEN COUVERTURE operate?
GLOAGUEN COUVERTURE operates in the sector Travaux de couverture par éléments (NAF code 43.91B). 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