Employees: 12 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2004-06-07 (21 years)Status: ActiveBusiness sector: Fabrication de meubles de bureau et de magasinLocation: ALBIAS (82350), Tarn-et-Garonne
GUILHEM INDUSTRIES : revenue, balance sheet and financial ratios
GUILHEM INDUSTRIES is a French company
founded 21 years ago,
specialized in the sector Fabrication de meubles de bureau et de magasin.
Based in ALBIAS (82350),
this company of category PME
shows in 2025 a revenue of 3.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GUILHEM INDUSTRIES (SIREN 453879330)
Indicator
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
3 747 122 €
3 998 025 €
3 834 126 €
4 232 846 €
3 802 733 €
3 357 340 €
3 810 084 €
3 593 081 €
3 582 288 €
3 335 527 €
Net income
-186 790 €
37 642 €
-261 953 €
36 620 €
123 781 €
65 828 €
79 434 €
164 108 €
156 466 €
81 106 €
EBITDA
-120 984 €
110 849 €
-182 133 €
105 527 €
186 167 €
158 827 €
220 062 €
191 284 €
330 209 €
185 878 €
Net margin
-5.0%
0.9%
-6.8%
0.9%
3.3%
2.0%
2.1%
4.6%
4.4%
2.4%
Revenue and income statement
In 2025, GUILHEM INDUSTRIES achieves revenue of 3.7 M€. Revenue is growing positively over 10 years (CAGR: +1.3%). Slight decline of -6% vs 2024. After deducting consumption (1.9 M€), gross margin stands at 1.8 M€, i.e. a rate of 48%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -121 k€, representing -3.2% of revenue. Warning negative scissor effect: despite revenue change (-6%), EBITDA varies by -209%, reducing margin by 6.0 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -187 k€ (-5.0% of revenue), which will impact equity.
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
3 747 122 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 816 545 €
EBITDA (2025)
?
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
-120 984 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-180 710 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-186 790 €
EBITDA margin (2025)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-3.2%
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 84%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 36%. The balance between equity and debt is satisfactory.
Debt ratio (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
84.105%
Financial autonomy (2025)
?
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
35.781%
Cash flow / Revenue (2025)
?
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
-3.363%
Repayment capacity (2025)
?
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
-5.808
Asset age ratio (2025)
?
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
2017
2018
2019
2020
2021
2022
2023
2024
2025
Debt ratio
122.226
88.901
65.547
59.145
53.215
48.022
43.592
57.06
55.593
84.105
Financial autonomy
26.074
29.994
37.694
41.9
48.194
51.53
50.638
41.124
44.482
35.781
Repayment capacity
6.442
2.253
3.667
3.24
3.905
3.318
6.271
-2.949
5.78
-5.808
Cash flow / Revenue
3.637%
8.945%
4.816%
5.037%
4.546%
4.735%
2.105%
-5.14%
2.548%
-3.363%
Sector positioning
Debt ratio
84.112025
2023
2024
2025
Q1: 3.16
Med: 17.21
Q3: 48.03
Watch
In 2025, the debt ratio of GUILHEM INDUSTRIES (84.11) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
35.78%2025
2023
2024
2025
Q1: 32.78%
Med: 55.34%
Q3: 65.48%
Average-19 pts over 3 years
In 2025, the financial autonomy of GUILHEM INDUSTRIES (35.8%) 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
-5.81 years2025
2023
2024
2025
Q1: 0.0 years
Med: 0.46 years
Q3: 2.38 years
Excellent
In 2025, the repayment capacity of GUILHEM INDUSTRIES (-5.81) 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 255.96. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2025)
?
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
255.958
Interest coverage (2025)
?
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
-11.2
Liquidity indicators evolution GUILHEM INDUSTRIES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Liquidity ratio
185.939
191.376
219.011
256.47
325.783
362.556
311.855
242.557
280.096
255.958
Interest coverage
4.543
1.56
0.93
1.352
2.298
0.53
4.496
-26.721
11.904
-11.2
Sector positioning
Liquidity ratio
255.962025
2023
2024
2025
Q1: 178.52
Med: 259.34
Q3: 359.16
Average-5 pts over 3 years
In 2025, the liquidity ratio of GUILHEM INDUSTRIES (255.96) 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
-11.2x2025
2023
2024
2025
Q1: 0.0x
Med: 1.25x
Q3: 4.47x
Watch
In 2025, the interest coverage of GUILHEM INDUSTRIES (-11.2x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 58 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 66 days. Favorable situation: supplier credit is longer than customer credit by 8 days. Inventory turnover is 128 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 171 days of revenue, i.e. 1.8 M€ to permanently finance. Over 2016-2025, WCR increased by +33%, requiring additional financing.
Operating WCR (2025)
?
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
1 775 874 €
Customer credit (2025)
?
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
58 j
Supplier credit (2025)
?
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
66 j
Inventory turnover (2025)
?
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
128 j
WCR in days of revenue (2025)
?
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
171 j
WCR and payment terms evolution GUILHEM INDUSTRIES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Operating WCR
1 333 644 €
1 583 980 €
1 432 310 €
1 565 983 €
1 428 112 €
1 685 219 €
1 876 632 €
1 905 101 €
1 751 935 €
1 775 874 €
Inventory turnover (days)
134
139
122
112
129
99
105
122
117
128
Customer payment term (days)
65
70
63
64
48
68
60
63
51
58
Supplier payment term (days)
60
72
57
49
39
45
45
70
55
66
Positioning of GUILHEM INDUSTRIES in its sector
Comparison with sector Fabrication de meubles de bureau et de magasin
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (40 transactions).
This range of 633 891€ to 977 859€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2025
Indicative
633k€804k€977k€
804 588 €Range: 633 891€ - 977 859€
NAF 4 all-time
Aggregated at NAF sub-class level
How is this estimate calculated?
This estimate is based on the analysis of 40 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 (Fabrication de meubles de bureau et de magasin)
Compare GUILHEM INDUSTRIES with other companies in the same sector:
Frequently asked questions about GUILHEM INDUSTRIES
What is the revenue of GUILHEM INDUSTRIES ?
The revenue of GUILHEM INDUSTRIES in 2025 is 3.7 M€.
Is GUILHEM INDUSTRIES profitable?
GUILHEM INDUSTRIES recorded a net loss in 2025.
Where is the headquarters of GUILHEM INDUSTRIES ?
The headquarters of GUILHEM INDUSTRIES is located in ALBIAS (82350), in the department Tarn-et-Garonne.
Where to find the tax return of GUILHEM INDUSTRIES ?
The tax return of GUILHEM INDUSTRIES 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 GUILHEM INDUSTRIES operate?
GUILHEM INDUSTRIES operates in the sector Fabrication de meubles de bureau et de magasin (NAF code 31.01Z). 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