Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2003-01-02 (23 years)Status: ActiveBusiness sector: Activités des agences de publicitéLocation: CHAMBERY (73000), Savoie
GRANDS ESPACES : revenue, balance sheet and financial ratios
GRANDS ESPACES is a French company
founded 23 years ago,
specialized in the sector Activités des agences de publicité.
Based in CHAMBERY (73000),
this company of category PME
shows in 2025 a revenue of 1.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GRANDS ESPACES (SIREN 444628903)
Indicator
2025
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
1 581 348 €
N/C
1 715 608 €
N/C
N/C
N/C
N/C
N/C
N/C
Net income
398 325 €
278 255 €
214 567 €
241 382 €
116 287 €
194 514 €
173 457 €
102 405 €
126 615 €
EBITDA
285 009 €
N/C
309 292 €
N/C
N/C
N/C
N/C
N/C
N/C
Net margin
25.2%
N/C
12.5%
N/C
N/C
N/C
N/C
N/C
N/C
Revenue and income statement
In 2025, GRANDS ESPACES achieves revenue of 1.6 M€. Activity remains stable over the period (CAGR: -4.0%). After deducting consumption (0 €), gross margin stands at 1.6 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 285 k€, representing 18.0% of revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 398 k€, i.e. 25.2% 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
1 581 348 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 581 348 €
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
285 009 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
486 392 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
398 325 €
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
18.0%
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 12%. 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 63%. 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 1.1 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 10.7% 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 (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
12.337%
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
62.918%
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
10.728%
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
1.052
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
24.517
345.088
267.112
192.028
201.973
124.592
84.243
45.331
12.337
Financial autonomy
48.832
19.931
22.459
26.058
27.631
34.045
41.423
50.846
62.918
Repayment capacity
None
None
None
None
None
None
4.84
None
1.052
Cash flow / Revenue
None%
None%
None%
None%
None%
None%
11.818%
None%
10.728%
Sector positioning
Debt ratio
12.342025
2023
2024
2025
Q1: 0.04
Med: 9.23
Q3: 45.97
Average-23 pts over 3 years
In 2025, the debt ratio of GRANDS ESPACES (12.34) 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
62.92%2025
2023
2024
2025
Q1: 18.02%
Med: 39.91%
Q3: 65.06%
Good+14 pts over 3 years
In 2025, the financial autonomy of GRANDS ESPACES (62.9%) 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
1.05 years2025
2023
2025
Q1: 0.0 years
Med: 0.05 years
Q3: 1.72 years
Average-10 pts over 2 years
In 2025, the repayment capacity of GRANDS ESPACES (1.05) 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 89.41. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 2.8x. Financial charges are adequately covered by operations.
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
89.411
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
2.839
Liquidity indicators evolution GRANDS ESPACES
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
181.957
196.331
141.567
131.559
189.103
150.857
119.75
96.783
89.411
Interest coverage
None
None
None
None
None
None
5.372
None
2.839
Sector positioning
Liquidity ratio
89.412025
2023
2024
2025
Q1: 140.75
Med: 218.9
Q3: 392.94
Watch-6 pts over 3 years
In 2025, the liquidity ratio of GRANDS ESPACES (89.41) 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
2.84x2025
2023
2025
Q1: 0.0x
Med: 0.0x
Q3: 2.81x
Excellent
In 2025, the interest coverage of GRANDS ESPACES (2.8x) 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. Average customer payment term: 110 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 212 days. Excellent situation: suppliers finance 102 days of the operating cycle (retail model). Overall, WCR represents 109 days of revenue, i.e. 478 k€ to permanently finance.
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
477 725 €
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
110 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
212 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
0 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
109 j
WCR and payment terms evolution GRANDS ESPACES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
2025
Operating WCR
0 €
0 €
0 €
0 €
0 €
0 €
396 271 €
0 €
477 725 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
0
0
0
0
0
0
100
0
110
Supplier payment term (days)
0
0
0
0
0
0
133
0
212
Positioning of GRANDS ESPACES in its sector
Comparison with sector Activités des agences de publicité
Valuation estimate
Based on 68 transactions of similar company sales
(all years),
the value of GRANDS ESPACES is estimated at
747 956 €
(range 273 714€ - 2 666 060€).
With an EBITDA of 285 009€, the sector multiple of 2.9x is applied.
The price/revenue ratio is 0.22x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2025
68 tx
273k€747k€2666k€
747 956 €Range: 273 714€ - 2 666 060€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
285 009 €×2.9x
Estimation818 850 €
236 302€ - 3 223 444€
Revenue Multiple30%
1 581 348 €×0.22x
Estimation354 952 €
147 111€ - 604 198€
Net Income Multiple20%
398 325 €×2.9x
Estimation1 160 230 €
557 149€ - 4 365 393€
How is this estimate calculated?
This estimate is based on the analysis of 68 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 agences de publicité)
Compare GRANDS ESPACES with other companies in the same sector:
Yes, GRANDS ESPACES generated a net profit of 398 k€ in 2025.
Where is the headquarters of GRANDS ESPACES ?
The headquarters of GRANDS ESPACES is located in CHAMBERY (73000), in the department Savoie.
Where to find the tax return of GRANDS ESPACES ?
The tax return of GRANDS ESPACES 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 GRANDS ESPACES operate?
GRANDS ESPACES operates in the sector Activités des agences de publicité (NAF code 73.11Z). 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