Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2014-11-03 (11 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: GOUFFERN EN AUGE (61160), Orne
G.P. FINANCIERE : revenue, balance sheet and financial ratios
G.P. FINANCIERE is a French company
founded 11 years ago,
specialized in the sector Activités des sièges sociaux.
Based in GOUFFERN EN AUGE (61160),
this company of category PME
shows in 2024 a revenue of 438 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - G.P. FINANCIERE (SIREN 807776174)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
437 596 €
218 400 €
N/C
N/C
N/C
N/C
N/C
N/C
N/C
Net income
455 912 €
828 613 €
181 652 €
1 666 €
3 091 €
81 932 €
80 777 €
80 301 €
41 254 €
EBITDA
64 517 €
39 172 €
-2 308 €
-3 527 €
-2 704 €
-2 998 €
-3 331 €
-3 154 €
-3 925 €
Net margin
104.2%
379.4%
N/C
N/C
N/C
N/C
N/C
N/C
N/C
Revenue and income statement
In 2024, G.P. FINANCIERE achieves revenue of 438 k€. Over the period 2023-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +100.4%. Vs 2023, growth of +100% (218 k€ -> 438 k€). After deducting consumption (0 €), gross margin stands at 438 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 65 k€, representing 14.7% of revenue. Warning negative scissor effect: despite revenue change (+100%), EBITDA varies by +65%, reducing margin by 3.2 pts. This reflects costs rising faster than revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 456 k€, i.e. 104.2% 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
437 596 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
437 596 €
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
64 517 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
64 512 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
455 912 €
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
14.7%
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 132%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 42%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.5 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 104.2% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
131.948%
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
41.829%
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
104.186%
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
1.5
Solvency indicators evolution G.P. FINANCIERE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
152.977
94.728
52.074
24.89
27.665
34.168
45.343
0.0
131.948
Financial autonomy
39.366
51.167
65.525
79.794
78.147
72.68
55.215
88.838
41.829
Repayment capacity
5.728
2.77
2.034
1.208
14.451
72.201
0.832
0.0
1.5
Cash flow / Revenue
None%
None%
None%
None%
None%
None%
None%
379.402%
104.186%
Sector positioning
Debt ratio
131.952024
2022
2023
2024
Q1: 0.06
Med: 14.64
Q3: 89.5
Average+19 pts over 3 years
In 2024, the debt ratio of G.P. FINANCIERE (131.95) 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
41.83%2024
2022
2023
2024
Q1: 11.6%
Med: 51.97%
Q3: 85.23%
Average-8 pts over 3 years
In 2024, the financial autonomy of G.P. FINANCIERE (41.8%) 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
1.5 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.21 years
Q3: 3.74 years
Average+6 pts over 3 years
In 2024, the repayment capacity of G.P. FINANCIERE (1.50) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 2462.73. 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
2462.734
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
0.0
Liquidity indicators evolution G.P. FINANCIERE
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
4066.729
7635.834
8820.176
9686.271
219.253
1270.045
230.066
591.432
2462.734
Interest coverage
-123.975
-127.425
-94.686
-75.617
-46.967
-25.092
-45.234
0.0
0.0
Sector positioning
Liquidity ratio
2462.732024
2022
2023
2024
Q1: 116.82
Med: 458.52
Q3: 2178.3
Excellent+37 pts over 3 years
In 2024, the liquidity ratio of G.P. FINANCIERE (2462.73) 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.
Interest coverage
0.0x2024
2022
2023
2024
Q1: -45.38x
Med: 0.0x
Q3: 2.89x
Good+25 pts over 3 years
In 2024, the interest coverage of G.P. FINANCIERE (0.0x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 31 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 164 days. Excellent situation: suppliers finance 133 days of the operating cycle (retail model). Overall, WCR represents 645 days of revenue, i.e. 784 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
783 577 €
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
31 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
164 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
645 j
WCR and payment terms evolution G.P. FINANCIERE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
0 €
0 €
0 €
0 €
0 €
0 €
501 438 €
783 577 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
0
0
0
0
0
0
0
300
31
Supplier payment term (days)
130
164
158
172
116
59
158
96
164
Positioning of G.P. FINANCIERE 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 G.P. FINANCIERE is estimated at
1 078 830 €
(range 349 247€ - 2 703 057€).
With an EBITDA of 64 517€, the sector multiple of 5.0x is applied.
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
349k€1078k€2703k€
1 078 830 €Range: 349 247€ - 2 703 057€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
64 517 €×5.0x
Estimation324 605 €
55 879€ - 536 997€
Revenue Multiple30%
437 596 €×0.38x
Estimation165 244 €
78 760€ - 333 736€
Net Income Multiple20%
455 912 €×9.5x
Estimation4 334 774 €
1 488 402€ - 11 672 189€
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 G.P. FINANCIERE with other companies in the same sector:
Yes, G.P. FINANCIERE generated a net profit of 456 k€ in 2024.
Where is the headquarters of G.P. FINANCIERE ?
The headquarters of G.P. FINANCIERE is located in GOUFFERN EN AUGE (61160), in the department Orne.
Where to find the tax return of G.P. FINANCIERE ?
The tax return of G.P. FINANCIERE 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.P. FINANCIERE operate?
G.P. FINANCIERE 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