Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2010-04-01 (16 years)Status: ActiveBusiness sector: Restauration traditionnelleLocation: VONNAS (01540), Ain
G.M.F. ASSOCIES : revenue, balance sheet and financial ratios
G.M.F. ASSOCIES is a French company
founded 16 years ago,
specialized in the sector Restauration traditionnelle.
Based in VONNAS (01540),
this company of category PME
shows in 2025 a revenue of 1.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - G.M.F. ASSOCIES (SIREN 521481390)
Indicator
2025
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
1 233 337 €
1 323 644 €
1 340 011 €
1 215 599 €
699 134 €
1 192 538 €
1 188 672 €
1 142 737 €
1 096 765 €
Net income
477 €
0 €
0 €
0 €
0 €
3 102 €
-1 431 €
-2 910 €
2 165 €
EBITDA
-14 373 €
45 474 €
92 407 €
151 815 €
186 672 €
60 427 €
55 883 €
60 663 €
58 930 €
Net margin
0.0%
0.0%
0.0%
0.0%
0.0%
0.3%
-0.1%
-0.3%
0.2%
Revenue and income statement
In 2025, G.M.F. ASSOCIES achieves revenue of 1.2 M€. Revenue is growing positively over 9 years (CAGR: +1.5%). Slight decline of -7% vs 2024. After deducting consumption (342 k€), gross margin stands at 891 k€, i.e. a rate of 72%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -14 k€, representing -1.2% of revenue. Warning negative scissor effect: despite revenue change (-7%), EBITDA varies by -132%, reducing margin by 4.6 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 477 €, i.e. 0.0% 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
1 233 337 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
891 277 €
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
-14 373 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-29 511 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
477 €
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
-1.2%
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 50%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 19%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
49.782%
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
18.893%
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
-1.229%
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
-2.726
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
340.242
133.544
65.648
47.542
252.125
403.274
154.615
52.238
49.782
Financial autonomy
10.496
11.434
15.033
21.463
17.575
13.574
19.826
22.226
18.893
Repayment capacity
-3.281
1.008
0.965
0.681
1.146
2.22
1.458
0.912
-2.726
Cash flow / Revenue
-7.994%
9.48%
4.578%
4.888%
23.031%
12.019%
6.577%
3.551%
-1.229%
Sector positioning
Debt ratio
49.782025
2023
2024
2025
Q1: 3.47
Med: 26.36
Q3: 95.24
Average-16 pts over 3 years
In 2025, the debt ratio of G.M.F. ASSOCIES (49.78) 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
18.89%2025
2023
2024
2025
Q1: 11.54%
Med: 38.81%
Q3: 63.35%
Average-9 pts over 3 years
In 2025, the financial autonomy of G.M.F. ASSOCIES (18.9%) 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
-2.73 years2025
2023
2024
2025
Q1: 0.0 years
Med: 0.55 years
Q3: 2.33 years
Excellent-34 pts over 3 years
In 2025, the repayment capacity of G.M.F. ASSOCIES (-2.73) 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 52.15. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
52.151
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
-0.083
Liquidity indicators evolution G.M.F. ASSOCIES
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
21.391
28.09
24.741
21.264
138.318
204.406
107.112
70.357
52.151
Interest coverage
14.108
5.387
2.679
0.889
0.215
1.529
0.687
0.818
-0.083
Sector positioning
Liquidity ratio
52.152025
2023
2024
2025
Q1: 77.62
Med: 152.17
Q3: 276.98
Watch-22 pts over 3 years
In 2025, the liquidity ratio of G.M.F. ASSOCIES (52.15) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
-0.08x2025
2023
2024
2025
Q1: 0.0x
Med: 0.76x
Q3: 4.88x
Average-26 pts over 3 years
In 2025, the interest coverage of G.M.F. ASSOCIES (-0.1x) 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 120 days. Excellent situation: suppliers finance 120 days of the operating cycle (retail model). Inventory turnover is 6 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 10 days of revenue, i.e. 36 k€ to permanently finance. Over 2017-2025, WCR increased by +1808%, requiring additional financing.
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
35 791 €
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
0 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
120 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
6 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
10 j
WCR and payment terms evolution G.M.F. ASSOCIES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
2025
Operating WCR
1 875 €
13 016 €
-27 613 €
-33 808 €
58 119 €
17 176 €
13 038 €
-7 532 €
35 791 €
Inventory turnover (days)
6
5
6
5
5
6
5
7
6
Customer payment term (days)
5
4
2
3
4
2
3
3
0
Supplier payment term (days)
180
228
144
90
104
69
71
74
120
Positioning of G.M.F. ASSOCIES in its sector
Comparison with sector Restauration traditionnelle
Valuation estimate
Based on 557 transactions of similar company sales
in 2025,
the value of G.M.F. ASSOCIES is estimated at
410 446 €
(range 255 590€ - 616 318€).
The price/revenue ratio is 0.55x
(in line with sector norms).
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
557 transactions
255k€410k€616k€
410 446 €Range: 255 590€ - 616 318€
NAF 5 année 2025
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
1 233 337 €×0.55x
Estimation682 281 €
424 967€ - 1 023 129€
Net Income Multiple20%
477 €×5.6x
Estimation2 695 €
1 524€ - 6 103€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 557 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 (Restauration traditionnelle)
Compare G.M.F. ASSOCIES with other companies in the same sector:
Yes, G.M.F. ASSOCIES generated a net profit of 477€ in 2025.
Where is the headquarters of G.M.F. ASSOCIES ?
The headquarters of G.M.F. ASSOCIES is located in VONNAS (01540), in the department Ain.
Where to find the tax return of G.M.F. ASSOCIES ?
The tax return of G.M.F. ASSOCIES 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 G.M.F. ASSOCIES operate?
G.M.F. ASSOCIES operates in the sector Restauration traditionnelle (NAF code 56.10A). 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