Employees: NN (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2016-11-08 (9 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: LE LUART (72390), Sarthe
GROUPE HOLDING GP : revenue, balance sheet and financial ratios
GROUPE HOLDING GP is a French company
founded 9 years ago,
specialized in the sector Activités des sièges sociaux.
Based in LE LUART (72390),
this company of category PME
shows in 2022 a revenue of 454 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GROUPE HOLDING GP (SIREN 823825948)
Indicator
2022
2021
2020
2019
2018
2017
Revenue
453 584 €
446 642 €
360 000 €
360 000 €
344 094 €
251 098 €
Net income
168 177 €
98 419 €
94 781 €
114 862 €
48 096 €
35 485 €
EBITDA
-7 657 €
20 398 €
40 820 €
56 552 €
46 673 €
34 303 €
Net margin
37.1%
22.0%
26.3%
31.9%
14.0%
14.1%
Revenue and income statement
In 2022, GROUPE HOLDING GP achieves revenue of 454 k€. Over the period 2017-2022, the company shows strong growth with a CAGR (compound annual growth rate) of +12.6%. Vs 2021: +2%. After deducting consumption (0 €), gross margin stands at 454 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 -8 k€, representing -1.7% of revenue. Warning negative scissor effect: despite revenue change (+2%), EBITDA varies by -138%, reducing margin by 6.3 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 168 k€, i.e. 37.1% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
453 584 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
453 584 €
EBITDA (2022)
?
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
-7 657 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
5 100 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
168 177 €
EBITDA margin (2022)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-1.7%
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 15%. 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 12%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.5 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 37.1% 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 (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
15.461%
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
12.33%
Cash flow / Revenue (2022)
?
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
37.077%
Repayment capacity (2022)
?
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
0.461
Solvency indicators evolution GROUPE HOLDING GP
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
Debt ratio
101.634
5.843
16.562
14.289
18.667
15.461
Financial autonomy
26.459
4.865
13.401
11.865
14.451
12.33
Repayment capacity
0.955
0.237
1.109
1.204
0.975
0.461
Cash flow / Revenue
14.132%
13.978%
31.906%
26.328%
22.035%
37.077%
Sector positioning
Debt ratio
15.462022
2020
2021
2022
Q1: 0.51
Med: 24.26
Q3: 115.89
Good
In 2022, the debt ratio of GROUPE HOLDING GP (15.46) 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
12.33%2022
2020
2021
2022
Q1: 18.08%
Med: 52.89%
Q3: 84.23%
Average
In 2022, the financial autonomy of GROUPE HOLDING GP (12.3%) 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
0.46 years2022
2020
2021
2022
Q1: 0.0 years
Med: 0.34 years
Q3: 4.08 years
Average
In 2022, the repayment capacity of GROUPE HOLDING GP (0.46) 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 195.74. 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
195.744
Interest coverage (2022)
?
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
-26.211
Liquidity indicators evolution GROUPE HOLDING GP
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
Liquidity ratio
114.897
120.922
183.398
226.231
162.965
195.744
Interest coverage
2.046
1.001
0.826
3.256
6.859
-26.211
Sector positioning
Liquidity ratio
195.742022
2020
2021
2022
Q1: 101.19
Med: 345.91
Q3: 1581.92
Average
In 2022, the liquidity ratio of GROUPE HOLDING GP (195.74) 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
-26.21x2022
2020
2021
2022
Q1: -30.73x
Med: 0.0x
Q3: 2.5x
Average-44 pts over 3 years
In 2022, the interest coverage of GROUPE HOLDING GP (-26.2x) 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: 74 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 22 days. The gap of 52 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. WCR is negative (-45 days): operations structurally generate cash. Notable WCR improvement over the period (-6340%), freeing up cash.
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
-56 403 €
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
74 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
22 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 in days of revenue (2022)
?
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
-45 j
WCR and payment terms evolution GROUPE HOLDING GP
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
Operating WCR
904 €
-15 832 €
28 264 €
33 545 €
-81 097 €
-56 403 €
Inventory turnover (days)
0
0
0
0
0
0
Customer payment term (days)
83
9
60
60
70
74
Supplier payment term (days)
136
133
117
66
44
22
Positioning of GROUPE HOLDING GP in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 107 transactions of similar company sales
in 2022,
the value of GROUPE HOLDING GP is estimated at
584 238 €
(range 305 814€ - 1 008 415€).
The price/revenue ratio is 0.65x
(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.
Estimated enterprise value2022
107 transactions
305k€584k€1008k€
584 238 €Range: 305 814€ - 1 008 415€
NAF 5 année 2022
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
453 584 €×0.65x
Estimation293 125 €
71 296€ - 525 997€
Net Income Multiple20%
168 177 €×6.1x
Estimation1 020 908 €
657 592€ - 1 732 043€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 107 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 sièges sociaux)
Compare GROUPE HOLDING GP with other companies in the same sector:
Frequently asked questions about GROUPE HOLDING GP
What is the revenue of GROUPE HOLDING GP ?
The revenue of GROUPE HOLDING GP in 2022 is 454 k€.
Is GROUPE HOLDING GP profitable?
Yes, GROUPE HOLDING GP generated a net profit of 168 k€ in 2022.
Where is the headquarters of GROUPE HOLDING GP ?
The headquarters of GROUPE HOLDING GP is located in LE LUART (72390), in the department Sarthe.
Where to find the tax return of GROUPE HOLDING GP ?
The tax return of GROUPE HOLDING GP 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 HOLDING GP operate?
GROUPE HOLDING GP operates in the sector Activités des sièges sociaux (NAF code 70.10Z). 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