Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2019-02-05 (7 years)Status: ActiveBusiness sector: Gestion de fondsLocation: CHATTE (38160), Isere
GLORIETTE HOLDING : revenue, balance sheet and financial ratios
GLORIETTE HOLDING is a French company
founded 7 years ago,
specialized in the sector Gestion de fonds.
Based in CHATTE (38160),
this company of category PME
shows in 2024 a revenue of 92 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GLORIETTE HOLDING (SIREN 848374286)
Indicator
2024
2023
2022
2021
2020
2019
Revenue
91 634 €
217 840 €
203 133 €
126 684 €
N/C
N/C
Net income
-131 950 €
8 505 €
321 228 €
75 413 €
95 619 €
34 122 €
EBITDA
-112 664 €
18 635 €
12 206 €
-34 262 €
-7 527 €
-5 194 €
Net margin
-144.0%
3.9%
158.1%
59.5%
N/C
N/C
Revenue and income statement
In 2024, GLORIETTE HOLDING achieves revenue of 92 k€. Revenue is declining over the period 2021-2024 (CAGR: -10.2%). Significant drop of -58% vs 2023. After deducting consumption (0 €), gross margin stands at 92 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 -113 k€, representing -122.9% of revenue. Warning negative scissor effect: despite revenue change (-58%), EBITDA varies by -705%, reducing margin by 131.5 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -132 k€ (-144.0% 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
91 634 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
91 634 €
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
-112 664 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-108 707 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-131 950 €
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
-123.0%
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 433%. 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 17%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
433.122%
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
17.48%
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
-147.304%
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
-12.443
Solvency indicators evolution GLORIETTE HOLDING
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2021
2022
2023
2024
Debt ratio
4409.44
2222.237
973.126
396.305
340.749
433.122
Financial autonomy
2.198
4.258
9.023
19.702
21.891
17.48
Repayment capacity
53.395
31.6
28.924
5.88
28.536
-12.443
Cash flow / Revenue
None%
None%
61.383%
172.646%
28.33%
-147.304%
Sector positioning
Debt ratio
433.122024
2022
2023
2024
Q1: 0.0
Med: 8.3
Q3: 92.95
Average
In 2024, the debt ratio of GLORIETTE HOLDING (433.12) 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
17.48%2024
2022
2023
2024
Q1: 4.58%
Med: 48.37%
Q3: 87.3%
Average
In 2024, the financial autonomy of GLORIETTE HOLDING (17.5%) 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
-12.44 years2024
2022
2023
2024
Q1: -0.01 years
Med: 0.0 years
Q3: 3.02 years
Excellent-50 pts over 3 years
In 2024, the repayment capacity of GLORIETTE HOLDING (-12.44) 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 111.45. 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
111.448
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
-20.959
Liquidity indicators evolution GLORIETTE HOLDING
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2019
2020
2021
2022
2023
2024
Liquidity ratio
583.261
3769.516
694.878
920.023
372.84
111.448
Interest coverage
-75.895
-354.75
-77.479
210.397
289.82
-20.959
Sector positioning
Liquidity ratio
111.452024
2022
2023
2024
Q1: 100.7
Med: 470.56
Q3: 3112.15
Average-31 pts over 3 years
In 2024, the liquidity ratio of GLORIETTE HOLDING (111.45) 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
-20.96x2024
2022
2023
2024
Q1: -71.27x
Med: 0.0x
Q3: 0.0x
Average-32 pts over 3 years
In 2024, the interest coverage of GLORIETTE HOLDING (-21.0x) 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: 448 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 161 days. The gap of 287 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 42 days of revenue, i.e. 11 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
10 564 €
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
448 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
161 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
42 j
WCR and payment terms evolution GLORIETTE HOLDING
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
0 €
39 755 €
192 361 €
151 140 €
10 564 €
Inventory turnover (days)
0
0
0
0
0
0
Customer payment term (days)
0
0
27
116
270
448
Supplier payment term (days)
1342
559
289
45
104
161
Positioning of GLORIETTE HOLDING in its sector
Comparison with sector Gestion de fonds
Valuation estimate
Based on 62 transactions of similar company sales
in 2024,
the value of GLORIETTE HOLDING is estimated at
27 894 €
(range 14 433€ - 77 669€).
The price/revenue ratio is 0.30x
(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
62 tx
14k€27k€77k€
27 894 €Range: 14 433€ - 77 669€
NAF 5 année 2024
Valuation method used
Revenue Multiple
91 634 €
×
0.30x
=27 895 €
Range: 14 433€ - 77 670€
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 62 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 (Gestion de fonds)
Compare GLORIETTE HOLDING with other companies in the same sector:
Frequently asked questions about GLORIETTE HOLDING
What is the revenue of GLORIETTE HOLDING ?
The revenue of GLORIETTE HOLDING in 2024 is 92 k€.
Is GLORIETTE HOLDING profitable?
GLORIETTE HOLDING recorded a net loss in 2024.
Where is the headquarters of GLORIETTE HOLDING ?
The headquarters of GLORIETTE HOLDING is located in CHATTE (38160), in the department Isere.
Where to find the tax return of GLORIETTE HOLDING ?
The tax return of GLORIETTE HOLDING 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 GLORIETTE HOLDING operate?
GLORIETTE HOLDING operates in the sector Gestion de fonds (NAF code 66.30Z). 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