Employees: 21 (2023.0)Legal category: SA (autres)Size: GECreation date: 1987-08-01 (38 years)Status: ActiveBusiness sector: Autres intermédiations monétairesLocation: PARIS (75008), Paris
GRESHAM BANQUE : revenue, balance sheet and financial ratios
GRESHAM BANQUE is a French company
founded 38 years ago,
specialized in the sector Autres intermédiations monétaires.
Based in PARIS (75008),
this company of category GE
shows in 2024 a revenue of 30.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GRESHAM BANQUE (SIREN 341911576)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
30 674 000 €
29 449 000 €
22 303 000 €
18 752 000 €
17 647 000 €
N/C
N/C
N/C
N/C
Net income
3 141 000 €
5 571 000 €
0 €
2 901 000 €
0 €
5 800 €
0 €
0 €
0 €
EBITDA
14 986 000 €
29 449 000 €
22 303 000 €
18 752 000 €
17 647 000 €
N/C
N/C
N/C
N/C
Net margin
10.2%
18.9%
0.0%
15.5%
0.0%
N/C
N/C
N/C
N/C
Revenue and income statement
In 2024, GRESHAM BANQUE achieves revenue of 30.7 M€. Over the period 2020-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +14.8%. Vs 2023: +4%. After deducting consumption (0 €), gross margin stands at 30.7 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 15.0 M€, representing 48.9% of revenue. Warning negative scissor effect: despite revenue change (+4%), EBITDA varies by -49%, reducing margin by 51.1 pts. This reflects costs rising faster than 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 3.1 M€, i.e. 10.2% 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
30 674 000 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
30 674 000 €
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
14 986 000 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
3 741 000 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
3 141 000 €
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
48.9%
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 11%. 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 10%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.3 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 36.6% 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
10.933%
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
10.269%
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
36.581%
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
0.306
Solvency indicators evolution GRESHAM BANQUE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
None
0.0
0.0
0.0
0.0
0.0
0.0
0.0
10.933
Financial autonomy
0.0
17.413
15.101
12.902
14.862
14.316
7.719
11.032
10.269
Repayment capacity
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.306
Cash flow / Revenue
None%
None%
None%
None%
6.369%
27.725%
6.026%
33.295%
36.581%
Sector positioning
Debt ratio
10.932024
2022
2023
2024
Q1: 0.0
Med: 0.0
Q3: 38.07
Average+32 pts over 3 years
In 2024, the debt ratio of GRESHAM BANQUE (10.93) 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
10.27%2024
2022
2023
2024
Q1: 6.06%
Med: 9.53%
Q3: 57.67%
Good+6 pts over 3 years
In 2024, the financial autonomy of GRESHAM BANQUE (10.3%) 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
0.31 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.76 years
Average+35 pts over 3 years
In 2024, the repayment capacity of GRESHAM BANQUE (0.31) 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 0.00. Alert: short-term debt exceeds current assets. Risk of payment difficulties without cash reinforcement. The interest coverage ratio (= EBIT / Interest expenses) is 0.8x. 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
0.0
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
0.801
Liquidity indicators evolution GRESHAM BANQUE
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
0.0
None
None
0.0
0.0
0.0
0.0
0.0
0.0
Interest coverage
None
None
None
None
0.0
0.0
0.0
0.0
0.801
Sector positioning
Liquidity ratio
0.02024
2022
2023
2024
Q1: 0.0
Med: 42.63
Q3: 395.8
Watch
In 2024, the liquidity ratio of GRESHAM BANQUE (0.00) 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
0.8x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 0.73x
Excellent+50 pts over 3 years
In 2024, the interest coverage of GRESHAM BANQUE (0.8x) 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. Overall, WCR represents 312 days of revenue, i.e. 26.6 M€ 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
26 617 057 €
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
0 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
312 j
WCR and payment terms evolution GRESHAM BANQUE
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 €
-102 676 070 €
-154 333 085 €
15 278 001 €
-180 034 106 €
26 617 057 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
0
0
0
0
0
0
0
0
0
Supplier payment term (days)
0
0
0
0
0
0
0
0
0
Positioning of GRESHAM BANQUE in its sector
Comparison with sector Autres intermédiations monétaires
Valuation estimate
Based on 82 transactions of similar company sales
in 2024,
the value of GRESHAM BANQUE is estimated at
59 930 034 €
(range 11 965 459€ - 86 333 509€).
With an EBITDA of 14 986 000€, the sector multiple of 6.9x is applied.
The price/revenue ratio is 0.59x
(in line with sector norms).
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 value2024
82 tx
11965k€59930k€86333k€
59 930 034 €Range: 11 965 459€ - 86 333 509€
Section année 2024
Aggregated at NAF section level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
14 986 000 €×6.9x
Estimation104 096 543 €
15 887 264€ - 140 581 614€
Revenue Multiple30%
30 674 000 €×0.59x
Estimation18 059 983 €
11 235 595€ - 25 504 192€
Net Income Multiple20%
3 141 000 €×3.9x
Estimation12 318 843 €
3 255 743€ - 41 957 229€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 82 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 (Autres intermédiations monétaires)
Compare GRESHAM BANQUE with other companies in the same sector:
Yes, GRESHAM BANQUE generated a net profit of 3.1 M€ in 2024.
Where is the headquarters of GRESHAM BANQUE ?
The headquarters of GRESHAM BANQUE is located in PARIS (75008), in the department Paris.
Where to find the tax return of GRESHAM BANQUE ?
The tax return of GRESHAM BANQUE 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 GRESHAM BANQUE operate?
GRESHAM BANQUE operates in the sector Autres intermédiations monétaires (NAF code 64.19Z). 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