Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2002-01-01 (24 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: CHALLANS (85300), Vendee
GROUPE GRENON IMMOBILIER : revenue, balance sheet and financial ratios
GROUPE GRENON IMMOBILIER is a French company
founded 24 years ago,
specialized in the sector Activités des sociétés holding.
Based in CHALLANS (85300),
this company of category PME
shows in 2021 a revenue of 155 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GROUPE GRENON IMMOBILIER (SIREN 440656973)
Indicator
2021
2020
2018
2017
Revenue
155 000 €
285 300 €
33 937 €
49 150 €
Net income
-222 826 €
1 370 763 €
5 584 €
-16 395 €
EBITDA
-263 493 €
-313 583 €
-13 679 €
-4 995 €
Net margin
-143.8%
480.5%
16.5%
-33.4%
Revenue and income statement
In 2021, GROUPE GRENON IMMOBILIER achieves revenue of 155 k€. Over the period 2017-2021, the company shows strong growth with a CAGR (compound annual growth rate) of +33.3%. Significant drop of -46% vs 2020. After deducting consumption (192 k€), gross margin stands at -37 k€, i.e. a rate of -24%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -263 k€, representing -170.0% of revenue. Warning negative scissor effect: despite revenue change (-46%), EBITDA varies by +16%, reducing margin by 60.1 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -223 k€ (-143.8% of revenue), which will impact equity.
Revenue (2021)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
155 000 €
Gross margin (2021)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
-36 517 €
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
-263 493 €
EBIT (2021)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-232 125 €
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-222 826 €
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
-170.0%
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 0%. 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 78%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
0.19%
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
77.98%
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
-163.971%
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
-0.014
Asset age ratio (2021)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution GROUPE GRENON IMMOBILIER
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2020
2021
Debt ratio
14.481
13.403
0.38
0.19
Financial autonomy
84.446
85.318
74.857
77.98
Repayment capacity
-37.901
29.573
0.048
-0.014
Cash flow / Revenue
-50.309%
86.507%
22.689%
-163.971%
Sector positioning
Debt ratio
0.192021
2018
2020
2021
Q1: 0.13
Med: 15.19
Q3: 84.93
Good-19 pts over 3 years
In 2021, the debt ratio of GROUPE GRENON IMMOBILIER (0.19) 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
77.98%2021
2018
2020
2021
Q1: 21.52%
Med: 60.87%
Q3: 89.3%
Good-8 pts over 3 years
In 2021, the financial autonomy of GROUPE GRENON IMMOBILIER (78.0%) 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
-0.01 years2021
2018
2020
2021
Q1: -0.0 years
Med: 0.11 years
Q3: 3.68 years
Excellent-50 pts over 3 years
In 2021, the repayment capacity of GROUPE GRENON IMMOBILIER (-0.01) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 273.92. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
273.924
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
-1.12
Liquidity indicators evolution GROUPE GRENON IMMOBILIER
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2020
2021
Liquidity ratio
879.147
944.487
224.274
273.924
Interest coverage
-85.526
-26.186
-0.357
-1.12
Sector positioning
Liquidity ratio
273.922021
2018
2020
2021
Q1: 108.17
Med: 446.13
Q3: 2343.75
Average-20 pts over 3 years
In 2021, the liquidity ratio of GROUPE GRENON IMMOBILIER (273.92) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
-1.12x2021
2018
2020
2021
Q1: -44.79x
Med: 0.0x
Q3: 0.0x
Average+10 pts over 3 years
In 2021, the interest coverage of GROUPE GRENON IMMOBILIER (-1.1x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
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: 2883 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 301 days. The gap of 2582 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 2279 days of revenue, i.e. 981 k€ to permanently finance. Notable WCR improvement over the period (-47%), 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
981 065 €
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
2883 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
301 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
2279 j
WCR and payment terms evolution GROUPE GRENON IMMOBILIER
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2020
2021
Operating WCR
1 852 802 €
1 947 542 €
989 614 €
981 065 €
Inventory turnover (days)
3507
5079
242
0
Customer payment term (days)
8466
12362
1547
2883
Supplier payment term (days)
55
55
275
301
Positioning of GROUPE GRENON IMMOBILIER 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 GRENON IMMOBILIER is estimated at
71 953 €
(range 35 180€ - 150 990€).
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
35k€71k€150k€
71 953 €Range: 35 180€ - 150 990€
NAF 5 année 2021
Valuation method used
Revenue Multiple
155 000 €
×
0.46x
=71 953 €
Range: 35 181€ - 150 990€
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 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 GRENON IMMOBILIER with other companies in the same sector:
Frequently asked questions about GROUPE GRENON IMMOBILIER
What is the revenue of GROUPE GRENON IMMOBILIER ?
The revenue of GROUPE GRENON IMMOBILIER in 2021 is 155 k€.
Is GROUPE GRENON IMMOBILIER profitable?
GROUPE GRENON IMMOBILIER recorded a net loss in 2021.
Where is the headquarters of GROUPE GRENON IMMOBILIER ?
The headquarters of GROUPE GRENON IMMOBILIER is located in CHALLANS (85300), in the department Vendee.
Where to find the tax return of GROUPE GRENON IMMOBILIER ?
The tax return of GROUPE GRENON IMMOBILIER 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 GRENON IMMOBILIER operate?
GROUPE GRENON IMMOBILIER 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