GROUPE KERNE : revenue, balance sheet and financial ratios
GROUPE KERNE is a French company
founded 18 years ago,
specialized in the sector Services d'aménagement paysager .
Based in QUIMPER (29000),
this company of category PME
shows in 2020 a revenue of 380 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GROUPE KERNE (SIREN 502215890)
Indicator
2024
2023
2020
2019
2018
2016
Revenue
N/C
N/C
380 155 €
446 419 €
423 739 €
393 077 €
Net income
171 160 €
12 271 €
95 785 €
21 753 €
10 192 €
16 250 €
EBITDA
N/C
N/C
21 295 €
32 372 €
17 955 €
33 955 €
Net margin
N/C
N/C
25.2%
4.9%
2.4%
4.1%
Revenue and income statement
In 2024, GROUPE KERNE generates positive net income of 171 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 16 k€ -> 171 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
171 160 €
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 31%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 64%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
30.962%
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
63.731%
Asset age ratio (2024)
?
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
2016
2018
2019
2020
2023
2024
Debt ratio
7.047
35.422
18.502
30.409
36.118
30.962
Financial autonomy
83.119
66.709
77.141
69.307
65.159
63.731
Repayment capacity
2.364
17.994
6.075
2.863
None
None
Cash flow / Revenue
7.047%
4.14%
5.989%
25.373%
None%
None%
Sector positioning
Debt ratio
30.962024
2020
2023
2024
Q1: 5.58
Med: 27.89
Q3: 74.75
Average+6 pts over 3 years
In 2024, the debt ratio of GROUPE KERNE (30.96) 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
63.73%2024
2020
2023
2024
Q1: 16.64%
Med: 35.66%
Q3: 54.44%
Excellent
In 2024, the financial autonomy of GROUPE KERNE (63.7%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
2.86 years2020
2020
Q1: 0.0 years
Med: 0.54 years
Q3: 2.14 years
Average
In 2020, the repayment capacity of GROUPE KERNE (2.86) 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 261.72. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
261.721
Liquidity indicators evolution GROUPE KERNE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2018
2019
2020
2023
2024
Liquidity ratio
175.172
172.295
159.987
201.217
277.977
261.721
Interest coverage
10.043
16.079
15.189
14.825
None
None
Sector positioning
Liquidity ratio
261.722024
2020
2023
2024
Q1: 132.1
Med: 188.62
Q3: 299.59
Good+16 pts over 3 years
In 2024, the liquidity ratio of GROUPE KERNE (261.72) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
14.82x2020
2020
Q1: 0.0x
Med: 0.39x
Q3: 2.04x
Excellent
In 2020, the interest coverage of GROUPE KERNE (14.8x) 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.
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
0 €
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 and payment terms evolution GROUPE KERNE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2018
2019
2020
2023
2024
Operating WCR
32 842 €
78 167 €
64 208 €
-17 810 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
Customer payment term (days)
95
108
83
57
0
0
Supplier payment term (days)
44
67
31
33
0
0
Positioning of GROUPE KERNE in its sector
Comparison with sector Services d'aménagement paysager
Valuation estimate
Based on 125 transactions of similar company sales
(all years),
the value of GROUPE KERNE is estimated at
552 224 €
(range 164 174€ - 1 230 658€).
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 value2024
125 transactions
164k€552k€1230k€
552 224 €Range: 164 174€ - 1 230 658€
NAF 5 all-time
Valuation method used
Net Income Multiple
171 160 €
×
3.2x
=552 225 €
Range: 164 174€ - 1 230 658€
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 125 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 (Services d'aménagement paysager )
Compare GROUPE KERNE with other companies in the same sector:
Yes, GROUPE KERNE generated a net profit of 171 k€ in 2024.
Where is the headquarters of GROUPE KERNE ?
The headquarters of GROUPE KERNE is located in QUIMPER (29000), in the department Finistere.
Where to find the tax return of GROUPE KERNE ?
The tax return of GROUPE KERNE 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 KERNE operate?
GROUPE KERNE operates in the sector Services d'aménagement paysager (NAF code 81.30Z). 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