GROUPE GARGINI ENTREPRISES : revenue, balance sheet and financial ratios
GROUPE GARGINI ENTREPRISES is a French company
founded 16 years ago,
specialized in the sector Activités des sociétés holding.
Based in NIMES (30000),
this company of category PME
shows in 2021 a revenue of 475 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GROUPE GARGINI ENTREPRISES (SIREN 514989144)
Indicator
2021
2020
2019
2018
2017
2016
Revenue
474 685 €
415 597 €
463 053 €
462 259 €
463 999 €
448 682 €
Net income
116 575 €
-1 806 043 €
-1 663 235 €
-175 356 €
201 937 €
41 606 €
EBITDA
16 869 €
-12 693 €
21 255 €
10 470 €
9 190 €
20 947 €
Net margin
24.6%
-434.6%
-359.2%
-37.9%
43.5%
9.3%
Revenue and income statement
In 2021, GROUPE GARGINI ENTREPRISES achieves revenue of 475 k€. Revenue is growing positively over 6 years (CAGR: +1.1%). Vs 2020, growth of +14% (416 k€ -> 475 k€). After deducting consumption (0 €), gross margin stands at 475 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 17 k€, representing 3.6% of revenue. Positive scissor effect: EBITDA margin improves by +6.6 pts, sign of improved operational efficiency. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 117 k€, i.e. 24.6% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2021)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
474 685 €
Gross margin (2021)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
474 685 €
EBITDA (2021)
?
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
16 869 €
EBIT (2021)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
121 314 €
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
116 575 €
EBITDA margin (2021)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
3.6%
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 -74%. 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 -212%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 30.3 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 2.5% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
Debt ratio (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
-74.347%
Financial autonomy (2021)
?
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
-212.077%
Cash flow / Revenue (2021)
?
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
2.485%
Repayment capacity (2021)
?
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
30.267
Solvency indicators evolution GROUPE GARGINI ENTREPRISES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
Debt ratio
26.754
17.661
18.931
38.262
-70.291
-74.347
Financial autonomy
75.803
80.362
79.439
65.697
-334.927
-212.077
Repayment capacity
2.481
2.781
844.106
-61.522
-23.103
30.267
Cash flow / Revenue
68.391%
41.708%
0.139%
-1.624%
-4.37%
2.485%
Sector positioning
Debt ratio
-74.352021
2019
2020
2021
Q1: 0.13
Med: 15.19
Q3: 84.93
Excellent-32 pts over 3 years
In 2021, the debt ratio of GROUPE GARGINI ENTREPRISES (-74.35) 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
-212.08%2021
2019
2020
2021
Q1: 21.52%
Med: 60.87%
Q3: 89.3%
Average-30 pts over 3 years
In 2021, the financial autonomy of GROUPE GARGINI ENTREPRISES (-212.1%) 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
30.27 years2021
2019
2020
2021
Q1: -0.0 years
Med: 0.11 years
Q3: 3.68 years
Average+50 pts over 3 years
In 2021, the repayment capacity of GROUPE GARGINI ENTREPRISES (30.27) 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 29.09. 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 12.3x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2021)
?
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
29.09
Interest coverage (2021)
?
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
12.301
Liquidity indicators evolution GROUPE GARGINI ENTREPRISES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
Liquidity ratio
133.629
100.976
104.635
9.349
15.037
29.09
Interest coverage
1775.366
1041.97
1775.005
7666.474
-13430.576
12.301
Sector positioning
Liquidity ratio
29.092021
2019
2020
2021
Q1: 108.17
Med: 446.13
Q3: 2343.75
Watch
In 2021, the liquidity ratio of GROUPE GARGINI ENTREPRISES (29.09) 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
12.3x2021
2019
2020
2021
Q1: -44.79x
Med: 0.0x
Q3: 0.0x
Excellent
In 2021, the interest coverage of GROUPE GARGINI ENTREPRISES (12.3x) 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: 80 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 878 days. Excellent situation: suppliers finance 798 days of the operating cycle (retail model). WCR is negative (-242 days): operations structurally generate cash. Notable WCR improvement over the period (-290%), freeing up cash.
Operating WCR (2021)
?
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
-319 321 €
Customer credit (2021)
?
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
80 j
Supplier credit (2021)
?
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
878 j
Inventory turnover (2021)
?
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 (2021)
?
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
-242 j
WCR and payment terms evolution GROUPE GARGINI ENTREPRISES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
Operating WCR
-81 943 €
-83 594 €
-71 049 €
-236 611 €
-380 209 €
-319 321 €
Inventory turnover (days)
0
0
0
0
0
0
Customer payment term (days)
0
54
51
27
131
80
Supplier payment term (days)
214
352
505
1383
1137
878
Positioning of GROUPE GARGINI ENTREPRISES in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 98 transactions of similar company sales
in 2021,
the value of GROUPE GARGINI ENTREPRISES is estimated at
222 105 €
(range 93 491€ - 522 798€).
With an EBITDA of 16 869€, the sector multiple of 5.2x is applied.
The price/revenue ratio is 0.46x
(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 value2021
98 tx
93k€222k€522k€
222 105 €Range: 93 491€ - 522 798€
NAF 5 année 2021
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
16 869 €×5.2x
Estimation88 484 €
46 749€ - 136 458€
Revenue Multiple30%
474 685 €×0.46x
Estimation220 356 €
107 741€ - 462 406€
Net Income Multiple20%
116 575 €×4.8x
Estimation558 781 €
188 973€ - 1 579 238€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 98 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 sociétés holding)
Compare GROUPE GARGINI ENTREPRISES with other companies in the same sector:
Frequently asked questions about GROUPE GARGINI ENTREPRISES
What is the revenue of GROUPE GARGINI ENTREPRISES ?
The revenue of GROUPE GARGINI ENTREPRISES in 2021 is 475 k€.
Is GROUPE GARGINI ENTREPRISES profitable?
Yes, GROUPE GARGINI ENTREPRISES generated a net profit of 117 k€ in 2021.
Where is the headquarters of GROUPE GARGINI ENTREPRISES ?
The headquarters of GROUPE GARGINI ENTREPRISES is located in NIMES (30000), in the department Gard.
Where to find the tax return of GROUPE GARGINI ENTREPRISES ?
The tax return of GROUPE GARGINI ENTREPRISES 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 GROUPE GARGINI ENTREPRISES operate?
GROUPE GARGINI ENTREPRISES operates in the sector Activités des sociétés holding (NAF code 64.20Z). 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