Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2018-07-04 (7 years)Status: ActiveBusiness sector: Services administratifs combinés de bureauLocation: VILLARD-BONNOT (38190), Isere
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
GROUPEMENT + : revenue, balance sheet and financial ratios
GROUPEMENT + is a French company
founded 7 years ago,
specialized in the sector Services administratifs combinés de bureau.
Based in VILLARD-BONNOT (38190),
this company of category PME
shows in 2021 a net income positive of 69 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GROUPEMENT + (SIREN 841052871)
Indicator
2021
2020
2019
Revenue
N/C
N/C
N/C
Net income
68 874 €
37 754 €
-5 630 €
EBITDA
-5 221 €
-5 345 €
-40 086 €
Net margin
N/C
N/C
N/C
Revenue and income statement
In 2021, GROUPEMENT + generates positive net income of 69 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
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
-5 221 €
EBIT (2021)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-5 221 €
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
68 874 €
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 166%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 38%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 5.1 years of cash flow to repay all financial debt. This ratio remains within usual banking standards.
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
165.913%
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
37.504%
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
5.131
Solvency indicators evolution GROUPEMENT +
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2021
Debt ratio
443.541
291.892
165.913
Financial autonomy
18.349
25.447
37.504
Repayment capacity
-83.799
11.143
5.131
Cash flow / Revenue
None%
None%
None%
Sector positioning
Debt ratio
165.912021
2019
2020
2021
Q1: 0.05
Med: 17.55
Q3: 121.6
Average
In 2021, the debt ratio of GROUPEMENT + (165.91) 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
37.5%2021
2019
2020
2021
Q1: 9.02%
Med: 43.02%
Q3: 79.81%
Average+13 pts over 3 years
In 2021, the financial autonomy of GROUPEMENT + (37.5%) 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
5.13 years2021
2019
2020
2021
Q1: 0.0 years
Med: 0.02 years
Q3: 3.39 years
Average+50 pts over 3 years
In 2021, the repayment capacity of GROUPEMENT + (5.13) 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 5212.88. 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
5212.88
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
-113.427
Liquidity indicators evolution GROUPEMENT +
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2019
2020
2021
Liquidity ratio
6055.446
5091.103
5212.88
Interest coverage
-13.945
-129.916
-113.427
Sector positioning
Liquidity ratio
5212.882021
2019
2020
2021
Q1: 102.72
Med: 266.85
Q3: 959.86
Excellent
In 2021, the liquidity ratio of GROUPEMENT + (5212.88) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
-113.43x2021
2019
2020
2021
Q1: -11.83x
Med: 0.0x
Q3: 0.15x
Average
In 2021, the interest coverage of GROUPEMENT + (-113.4x) 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.
Positioning of GROUPEMENT + in its sector
Comparison with sector Services administratifs combinés de bureau
Valuation estimate
Based on 173 transactions of similar company sales
(all years),
the value of GROUPEMENT + is estimated at
242 727 €
(range 85 129€ - 656 489€).
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 value2021
173 transactions
85k€242k€656k€
242 727 €Range: 85 129€ - 656 489€
NAF 5 all-time
Valuation method used
Net Income Multiple
68 874 €
×
3.5x
=242 728 €
Range: 85 129€ - 656 489€
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 173 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 administratifs combinés de bureau)
Compare GROUPEMENT + with other companies in the same sector:
The revenue of GROUPEMENT + is not publicly disclosed (confidential accounts filed with INPI).
Is GROUPEMENT + profitable?
Yes, GROUPEMENT + generated a net profit of 69 k€ in 2021.
Where is the headquarters of GROUPEMENT + ?
The headquarters of GROUPEMENT + is located in VILLARD-BONNOT (38190), in the department Isere.
Where to find the tax return of GROUPEMENT + ?
The tax return of GROUPEMENT + 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 GROUPEMENT + operate?
GROUPEMENT + operates in the sector Services administratifs combinés de bureau (NAF code 82.11Z). 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