Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2007-02-16 (19 years)Status: ActiveBusiness sector: Activités de soutien à l'enseignementLocation: PARIS (75002), Paris
GOFLUENT SHARED SERVICES : revenue, balance sheet and financial ratios
GOFLUENT SHARED SERVICES is a French company
founded 19 years ago,
specialized in the sector Activités de soutien à l'enseignement.
Based in PARIS (75002),
this company of category PME
shows in 2024 a revenue of 2.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Signal structurel : résultat d'exploitation insuffisant pour couvrir les intérêts.
In summary, GOFLUENT SHARED SERVICES posts positive profitability over the latest financial year. Its financial structure is solid, with debt well contained relative to its sector.
Financial history - GOFLUENT SHARED SERVICES (SIREN 494590888)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
2 322 409 €
2 410 785 €
2 354 252 €
3 918 973 €
5 371 523 €
5 628 720 €
6 578 792 €
7 511 098 €
7 958 039 €
Net income
337 131 €
44 171 €
42 275 €
73 020 €
32 312 €
323 315 €
129 792 €
21 860 €
152 530 €
EBITDA
50 802 €
59 259 €
56 879 €
102 315 €
53 438 €
-33 313 €
1 601 €
54 192 €
-617 196 €
Net margin
14.5%
1.8%
1.8%
1.9%
0.6%
5.7%
2.0%
0.3%
1.9%
Revenue and income statement
In 2024, GOFLUENT SHARED SERVICES achieves revenue of 2.3 M€. Revenue is declining over the period 2020-2024 (CAGR: -18.9%). Slight decline of -4% vs 2023. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 51 k€, representing 2.2% of revenue. This ratio is slightly less favorable than the sector median (6.6%). Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 337 k€, i.e. 14.5% 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
2 322 409 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 322 409 €
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
50 802 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
50 805 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
337 131 €
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
2.2%
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 0%. Compared with its sector, this ratio places the company among the best positioned (sector median: 0.0%). Financial autonomy (= Equity / Total assets x 100) reaches 48%. Compared with its sector, this ratio places the company among the best positioned (sector median: 12.2%). Cash flow represents 14.5% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Compared with its sector, this ratio places the company among the best positioned (sector median: 5.7%).
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
0.0%
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
47.78%
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
14.52%
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
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
66.916
23.656
16.938
6.478
3.796
0.0
0.0
0.0
0.0
Financial autonomy
29.096
22.051
18.953
45.637
41.345
58.654
24.311
35.16
47.783
Repayment capacity
-2.187
4.285
0.596
0.158
0.614
0.0
0.0
0.0
0.0
Cash flow / Revenue
-1.391%
0.373%
2.105%
5.91%
0.682%
1.863%
1.796%
1.832%
14.516%
Sector positioning
Debt ratio
0.0%2024
Q1: 0.0%
Med: 0.0%
Q3: 35.91%
Excellent
In 2024, the debt ratio of GOFLUENT SHARED SERVICES (0.0%) 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
47.78%2024
Q1: 0.0%
Med: 12.15%
Q3: 35.73%
Excellent+23 pts over 3 years
In 2024, the financial autonomy of GOFLUENT SHARED SERVICES (47.8%) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 7.81. Compared with its sector, this ratio places the company among the best positioned (sector median: 2.0). The interest coverage ratio (= EBIT / Interest expenses) is 0.6x. Danger: operating income does not cover interest charges, unsustainable situation.
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
7.81
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
1.06382
1.04376
1.27489
1.65845
1.4371
1.5655000000000001
1.5196399999999999
4.3261
7.81219
Interest coverage
-18.135
95.295
669.706
-20.89
10.129
3.796
0.724
0.619
0.585
Sector positioning
Liquidity ratio
7.812024
Q1: 0.93
Med: 2.04
Q3: 4.09
Excellent+50 pts over 3 years
In 2024, the liquidity ratio of GOFLUENT SHARED SERVICES (7.81) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
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: 4 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 2 days. The company must finance 2 days of gap between collections and payments. Overall, WCR represents 16 days of revenue, i.e. 100 k€ to permanently finance. Between 2021 and 2024, WCR worsened by 17 days of revenue, signaling an increased financing need.
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
100 142 €
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
4 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
2 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
16 j
WCR and payment terms evolution GOFLUENT SHARED SERVICES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
635 927 €
1 035 480 €
1 532 135 €
1 194 189 €
910 258 €
-14 892 €
389 087 €
-17 816 €
100 142 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
23
47
93
71
49
0
61
0
4
Supplier payment term (days)
21
41
63
36
42
13
38
0
2
Positioning of GOFLUENT SHARED SERVICES in its sector
Comparison with sector Activités de soutien à l'enseignement
Valuation estimate
Based on 412 transactions of similar company sales
(all years),
the value of GOFLUENT SHARED SERVICES is estimated at
536 971 €
(range 234 261€ - 1 495 687€).
With an EBITDA of 50 802€, the sector multiple of 3.0x is applied.
The price/revenue ratio is 0.29x
(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
412 transactions
234k€536k€1495k€
536 971 €Range: 234 261€ - 1 495 687€
Section all-time
Aggregated at NAF section level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
50 802 €×3.0x
Estimation150 334 €
57 247€ - 410 118€
Revenue Multiple30%
2 322 409 €×0.29x
Estimation677 623 €
351 371€ - 1 101 094€
Net Income Multiple20%
337 131 €×3.8x
Estimation1 292 589 €
501 132€ - 4 801 501€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 412 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 de soutien à l'enseignement)
Compare GOFLUENT SHARED SERVICES with other companies in the same sector:
Frequently asked questions about GOFLUENT SHARED SERVICES
What is the revenue of GOFLUENT SHARED SERVICES ?
The revenue of GOFLUENT SHARED SERVICES in 2024 is 2.3 M€.
Is GOFLUENT SHARED SERVICES profitable?
Yes, GOFLUENT SHARED SERVICES generated a net profit of 337 k€ in 2024.
Where is the headquarters of GOFLUENT SHARED SERVICES ?
The headquarters of GOFLUENT SHARED SERVICES is located in PARIS (75002), in the department Paris.
Where to find the tax return of GOFLUENT SHARED SERVICES ?
The tax return of GOFLUENT SHARED SERVICES 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 GOFLUENT SHARED SERVICES operate?
GOFLUENT SHARED SERVICES operates in the sector Activités de soutien à l'enseignement (NAF code 85.60Z). See the 'Sector positioning' section above to compare the company with its competitors.