Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2010-09-17 (15 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: DIVES-SUR-MER (14160), Calvados
GOETZ ENTERPRISES SAS : revenue, balance sheet and financial ratios
GOETZ ENTERPRISES SAS is a French company
founded 15 years ago,
specialized in the sector Activités des sièges sociaux.
Based in DIVES-SUR-MER (14160),
this company of category PME
shows in 2024 a revenue of 54 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GOETZ ENTERPRISES SAS (SIREN 525307344)
Indicator
2024
2023
2021
2020
2019
2018
2017
2016
Revenue
54 000 €
69 000 €
69 000 €
69 000 €
69 000 €
69 000 €
69 000 €
N/C
Net income
49 845 €
159 849 €
104 983 €
137 590 €
131 500 €
236 317 €
367 307 €
396 861 €
EBITDA
-49 253 €
-38 607 €
-144 477 €
-136 846 €
-129 331 €
-146 930 €
-171 696 €
-211 374 €
Net margin
92.3%
231.7%
152.1%
199.4%
190.6%
342.5%
532.3%
N/C
Revenue and income statement
In 2024, GOETZ ENTERPRISES SAS achieves revenue of 54 k€. Activity remains stable over the period (CAGR: -3.4%). Significant drop of -22% vs 2023. After deducting consumption (0 €), gross margin stands at 54 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 -49 k€, representing -91.2% of revenue. Warning negative scissor effect: despite revenue change (-22%), EBITDA varies by -28%, reducing margin by 35.3 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 50 k€, i.e. 92.3% 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
54 000 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
54 000 €
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
-49 253 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-49 254 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
49 845 €
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
-91.2%
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 92%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 48%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
92.153%
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
48.07%
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
-189.561%
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
-27.586
Solvency indicators evolution GOETZ ENTERPRISES SAS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Debt ratio
160.404
118.307
135.151
129.008
113.259
103.32
97.288
92.153
Financial autonomy
38.048
45.365
42.009
43.239
46.156
48.432
46.167
48.07
Repayment capacity
6.504
6.366
12.655
22.999
20.43
23.275
-5.988
-27.586
Cash flow / Revenue
None%
532.351%
342.488%
190.58%
199.406%
166.429%
-709.758%
-189.561%
Sector positioning
Debt ratio
92.152024
2021
2023
2024
Q1: 0.06
Med: 14.64
Q3: 89.5
Average
In 2024, the debt ratio of GOETZ ENTERPRISES SAS (92.15) 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
48.07%2024
2021
2023
2024
Q1: 11.6%
Med: 51.97%
Q3: 85.23%
Average
In 2024, the financial autonomy of GOETZ ENTERPRISES SAS (48.1%) 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
-27.59 years2024
2021
2023
2024
Q1: 0.0 years
Med: 0.21 years
Q3: 3.74 years
Excellent-50 pts over 3 years
In 2024, the repayment capacity of GOETZ ENTERPRISES SAS (-27.59) 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 122.96. 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
122.962
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
-1176.336
Liquidity indicators evolution GOETZ ENTERPRISES SAS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Liquidity ratio
533.301
797.216
490.644
924.781
610.047
657.34
143.95
122.962
Interest coverage
-67.612
-73.577
-53.39
-50.29
-34.58
-40.037
-461.398
-1176.336
Sector positioning
Liquidity ratio
122.962024
2021
2023
2024
Q1: 116.82
Med: 458.52
Q3: 2178.3
Average-33 pts over 3 years
In 2024, the liquidity ratio of GOETZ ENTERPRISES SAS (122.96) 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
-1176.34x2024
2021
2023
2024
Q1: -45.38x
Med: 0.0x
Q3: 2.89x
Average
In 2024, the interest coverage of GOETZ ENTERPRISES SAS (-1176.3x) 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: 361 days. Excellent situation: suppliers finance 361 days of the operating cycle (retail model). Overall, WCR represents 1566 days of revenue, i.e. 235 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
234 917 €
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
0 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
361 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
1566 j
WCR and payment terms evolution GOETZ ENTERPRISES SAS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Operating WCR
0 €
310 948 €
281 968 €
453 924 €
447 328 €
485 010 €
464 452 €
234 917 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
0
0
130
0
0
0
0
0
Supplier payment term (days)
55
51
85
77
72
66
609
361
Positioning of GOETZ ENTERPRISES SAS in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 103 transactions of similar company sales
in 2024,
the value of GOETZ ENTERPRISES SAS is estimated at
201 803 €
(range 70 922€ - 535 159€).
The price/revenue ratio is 0.38x
(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
103 transactions
70k€201k€535k€
201 803 €Range: 70 922€ - 535 159€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
54 000 €×0.38x
Estimation20 391 €
9 719€ - 41 184€
Net Income Multiple20%
49 845 €×9.5x
Estimation473 922 €
162 727€ - 1 276 124€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 103 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 (Activités des sièges sociaux)
Compare GOETZ ENTERPRISES SAS with other companies in the same sector:
Frequently asked questions about GOETZ ENTERPRISES SAS
What is the revenue of GOETZ ENTERPRISES SAS ?
The revenue of GOETZ ENTERPRISES SAS in 2024 is 54 k€.
Is GOETZ ENTERPRISES SAS profitable?
Yes, GOETZ ENTERPRISES SAS generated a net profit of 50 k€ in 2024.
Where is the headquarters of GOETZ ENTERPRISES SAS ?
The headquarters of GOETZ ENTERPRISES SAS is located in DIVES-SUR-MER (14160), in the department Calvados.
Where to find the tax return of GOETZ ENTERPRISES SAS ?
The tax return of GOETZ ENTERPRISES SAS 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 GOETZ ENTERPRISES SAS operate?
GOETZ ENTERPRISES SAS operates in the sector Activités des sièges sociaux (NAF code 70.10Z). 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