Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2011-07-22 (14 years)Status: ActiveBusiness sector: Services d'aménagement paysager Location: MONTPELLIER (34070), Herault
GPM ROUSSILLON : revenue, balance sheet and financial ratios
GPM ROUSSILLON is a French company
founded 14 years ago,
specialized in the sector Services d'aménagement paysager .
Based in MONTPELLIER (34070),
this company of category PME
shows in 2021 a revenue of 916 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GPM ROUSSILLON (SIREN 533753299)
Indicator
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
915 689 €
1 788 732 €
1 059 191 €
868 164 €
1 386 444 €
1 871 551 €
Net income
858 527 €
5 130 €
271 919 €
52 915 €
35 614 €
177 023 €
313 248 €
EBITDA
N/C
24 598 €
407 474 €
93 280 €
3 495 €
191 153 €
239 981 €
Net margin
N/C
0.6%
15.2%
5.0%
4.1%
12.8%
16.7%
Revenue and income statement
In 2022, GPM ROUSSILLON generates positive net income of 859 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2022: 313 k€ -> 859 k€.
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
858 527 €
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 19%. This very low level reflects a solid financial structure, offering significant room for future investments or acquisitions. Financial autonomy (= Equity / Total assets x 100) reaches 52%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
18.911%
Financial autonomy (2022)
?
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
51.571%
Solvency indicators evolution GPM ROUSSILLON
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
Debt ratio
69.075
84.036
70.153
54.815
108.509
457.851
18.911
Financial autonomy
40.875
41.598
47.696
35.799
26.53
13.386
51.571
Repayment capacity
1.979
3.217
16.187
10.181
2.184
117.133
None
Cash flow / Revenue
16.756%
12.793%
4.118%
5.439%
15.202%
0.56%
None%
Sector positioning
Debt ratio
18.912022
2020
2021
2022
Q1: 5.78
Med: 33.13
Q3: 93.91
Good-38 pts over 3 years
In 2022, the debt ratio of GPM ROUSSILLON (18.91) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
51.57%2022
2020
2021
2022
Q1: 15.21%
Med: 35.03%
Q3: 53.87%
Good+33 pts over 3 years
In 2022, the financial autonomy of GPM ROUSSILLON (51.6%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
117.13 years2021
2020
2021
Q1: 0.0 years
Med: 0.51 years
Q3: 1.87 years
Watch
In 2021, the repayment capacity of GPM ROUSSILLON (117.13) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 270.32. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2022)
?
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
270.317
Liquidity indicators evolution GPM ROUSSILLON
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
Liquidity ratio
292.177
273.52
376.798
212.043
206.36
136.897
270.317
Interest coverage
12.477
8.384
359.428
10.907
1.774
80.942
None
Sector positioning
Liquidity ratio
270.322022
2020
2021
2022
Q1: 132.91
Med: 194.82
Q3: 299.02
Good+16 pts over 3 years
In 2022, the liquidity ratio of GPM ROUSSILLON (270.32) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
80.94x2021
2020
2021
Q1: 0.0x
Med: 0.42x
Q3: 1.91x
Excellent
In 2021, the interest coverage of GPM ROUSSILLON (80.9x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments.
Operating WCR (2022)
?
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
0 €
Customer credit (2022)
?
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 (2022)
?
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
0 j
Inventory turnover (2022)
?
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 and payment terms evolution GPM ROUSSILLON
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
Operating WCR
2 045 250 €
1 768 714 €
1 540 644 €
2 085 801 €
983 177 €
2 946 229 €
0 €
Inventory turnover (days)
335
432
550
655
173
1264
0
Customer payment term (days)
1
12
0
0
0
0
0
Supplier payment term (days)
763
132
238
256
783
45
0
Positioning of GPM ROUSSILLON in its sector
Comparison with sector Services d'aménagement paysager
Valuation estimate
Based on 125 transactions of similar company sales
(all years),
the value of GPM ROUSSILLON is estimated at
2 769 922 €
(range 823 486€ - 6 172 898€).
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 value2022
125 transactions
823k€2769k€6172k€
2 769 922 €Range: 823 486€ - 6 172 898€
NAF 5 all-time
Valuation method used
Net Income Multiple
858 527 €
×
3.2x
=2 769 922 €
Range: 823 487€ - 6 172 899€
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 125 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 (Services d'aménagement paysager )
Compare GPM ROUSSILLON with other companies in the same sector:
Yes, GPM ROUSSILLON generated a net profit of 859 k€ in 2022.
Where is the headquarters of GPM ROUSSILLON ?
The headquarters of GPM ROUSSILLON is located in MONTPELLIER (34070), in the department Herault.
Where to find the tax return of GPM ROUSSILLON ?
The tax return of GPM ROUSSILLON 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 GPM ROUSSILLON operate?
GPM ROUSSILLON operates in the sector Services d'aménagement paysager (NAF code 81.30Z). 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