Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1998-01-02 (28 years)Status: ActiveBusiness sector: Promotion immobilière de logementsLocation: AMIENS (80000), Somme
GROUPE QUARTZ : revenue, balance sheet and financial ratios
GROUPE QUARTZ is a French company
founded 28 years ago,
specialized in the sector Promotion immobilière de logements.
Based in AMIENS (80000),
this company of category PME
shows in 2024 a revenue of 647 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GROUPE QUARTZ (SIREN 415023738)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
646 601 €
242 086 €
307 758 €
347 649 €
587 673 €
209 230 €
153 414 €
341 531 €
198 681 €
379 905 €
Net income
788 223 €
72 287 €
1 007 295 €
437 053 €
182 285 €
1 133 711 €
67 962 €
476 564 €
-381 582 €
-42 171 €
EBITDA
344 500 €
-139 347 €
24 474 €
171 258 €
67 142 €
-113 775 €
-227 583 €
-137 016 €
-157 035 €
275 290 €
Net margin
121.9%
29.9%
327.3%
125.7%
31.0%
541.8%
44.3%
139.5%
-192.1%
-11.1%
Revenue and income statement
In 2024, GROUPE QUARTZ achieves revenue of 647 k€. Over the period 2015-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +6.1%. Vs 2023, growth of +167% (242 k€ -> 647 k€). After deducting consumption (0 €), gross margin stands at 647 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 344 k€, representing 53.3% of revenue. Positive scissor effect: EBITDA margin improves by +110.8 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 788 k€, i.e. 121.9% 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
646 601 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
646 601 €
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
344 500 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
344 004 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
788 223 €
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
53.3%
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 42%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 55%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 2.3 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 122.0% 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
42.196%
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
55.134%
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
122.011%
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
2.254
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
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
166.423
285.748
106.529
117.556
53.63
29.724
32.894
27.52
56.894
42.196
Financial autonomy
29.397
20.328
36.775
35.874
47.627
49.188
55.953
60.639
49.881
55.134
Repayment capacity
-48.401
-1.713
2.204
11.339
0.987
3.862
2.107
1.039
24.813
2.254
Cash flow / Revenue
-8.064%
-427.839%
139.538%
71.223%
568.278%
31.042%
126.076%
309.929%
32.452%
122.011%
Sector positioning
Debt ratio
42.22024
2022
2023
2024
Q1: 0.0
Med: 1.6
Q3: 105.23
Average+7 pts over 3 years
In 2024, the debt ratio of GROUPE QUARTZ (42.20) 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
55.13%2024
2022
2023
2024
Q1: 0.0%
Med: 12.23%
Q3: 54.65%
Excellent
In 2024, the financial autonomy of GROUPE QUARTZ (55.1%) 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
2.25 years2024
2022
2023
2024
Q1: -4.13 years
Med: 0.0 years
Q3: 1.24 years
Average+15 pts over 3 years
In 2024, the repayment capacity of GROUPE QUARTZ (2.25) 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 430.07. 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 9.5x. Operating income very largely covers interest expenses: high safety margin.
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
430.069
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
9.461
Liquidity indicators evolution GROUPE QUARTZ
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
404.439
466.876
415.702
429.556
363.524
266.352
372.809
424.068
444.278
430.069
Interest coverage
17.96
-286.627
-11.064
-7.136
-61.829
19.635
4.514
91.248
-24.664
9.461
Sector positioning
Liquidity ratio
430.072024
2022
2023
2024
Q1: 134.25
Med: 341.1
Q3: 1144.53
Good
In 2024, the liquidity ratio of GROUPE QUARTZ (430.07) 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
9.46x2024
2022
2023
2024
Q1: -13.11x
Med: 0.0x
Q3: 2.3x
Excellent
In 2024, the interest coverage of GROUPE QUARTZ (9.5x) 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: 204 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 1968 days. Excellent situation: suppliers finance 1764 days of the operating cycle (retail model). Inventory turnover is 3 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 3766 days of revenue, i.e. 6.8 M€ to permanently finance. Over 2015-2024, WCR increased by +183%, requiring additional financing.
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
6 763 356 €
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
204 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
1968 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
3 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
3766 j
WCR and payment terms evolution GROUPE QUARTZ
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
2 388 987 €
2 205 292 €
2 387 957 €
2 755 288 €
3 992 958 €
3 998 292 €
4 663 478 €
5 580 659 €
6 447 583 €
6 763 356 €
Inventory turnover (days)
8
15
9
20
14
5
9
6
7
3
Customer payment term (days)
469
100
128
52
27
37
18
47
114
204
Supplier payment term (days)
2647
380
365
758
871
735
3529
2788
5744
1968
Positioning of GROUPE QUARTZ in its sector
Comparison with sector Promotion immobilière de logements
Valuation estimate
Based on 80 transactions of similar company sales
(all years),
the value of GROUPE QUARTZ is estimated at
597 327 €
(range 205 892€ - 1 677 768€).
With an EBITDA of 344 500€, the sector multiple of 1.0x is applied.
The price/revenue ratio is 0.28x
(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 value2024
80 tx
205k€597k€1677k€
597 327 €Range: 205 892€ - 1 677 768€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
344 500 €×1.0x
Estimation345 660 €
142 740€ - 1 051 305€
Revenue Multiple30%
646 601 €×0.28x
Estimation180 894 €
65 047€ - 444 898€
Net Income Multiple20%
788 223 €×2.3x
Estimation1 851 146 €
575 040€ - 5 093 233€
How is this estimate calculated?
This estimate is based on the analysis of 80 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 (Promotion immobilière de logements)
Compare GROUPE QUARTZ with other companies in the same sector:
Yes, GROUPE QUARTZ generated a net profit of 788 k€ in 2024.
Where is the headquarters of GROUPE QUARTZ ?
The headquarters of GROUPE QUARTZ is located in AMIENS (80000), in the department Somme.
Where to find the tax return of GROUPE QUARTZ ?
The tax return of GROUPE QUARTZ 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 QUARTZ operate?
GROUPE QUARTZ operates in the sector Promotion immobilière de logements (NAF code 41.10A). 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