Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2010-04-01 (16 years)Status: ActiveBusiness sector: Services d'aménagement paysager Location: SAINT-AVE (56890), Morbihan
GUILLEMIN PAYSAGISTE : revenue, balance sheet and financial ratios
GUILLEMIN PAYSAGISTE is a French company
founded 16 years ago,
specialized in the sector Services d'aménagement paysager .
Based in SAINT-AVE (56890),
this company of category PME
shows in 2022 a revenue of 2.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GUILLEMIN PAYSAGISTE (SIREN 521831339)
Indicator
2025
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
N/C
N/C
N/C
2 305 782 €
1 637 713 €
1 548 823 €
1 386 068 €
1 017 268 €
878 405 €
Net income
271 390 €
112 259 €
171 529 €
167 408 €
84 103 €
129 238 €
111 736 €
51 807 €
40 530 €
EBITDA
N/C
N/C
N/C
347 557 €
184 137 €
236 968 €
166 502 €
64 353 €
54 673 €
Net margin
N/C
N/C
N/C
7.3%
5.1%
8.3%
8.1%
5.1%
4.6%
Revenue and income statement
In 2025, GUILLEMIN PAYSAGISTE generates positive net income of 271 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2017-2025: 41 k€ -> 271 k€.
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
271 390 €
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 66%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 29%. 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
65.568%
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
29.432%
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
2017
2018
2019
2020
2021
2022
2023
2024
2025
Debt ratio
71.386
84.212
70.886
53.586
65.077
44.611
56.068
59.728
65.568
Financial autonomy
13.062
14.229
22.095
33.563
31.222
27.754
18.385
14.326
29.432
Repayment capacity
0.751
1.262
0.941
0.786
1.518
0.673
None
None
None
Cash flow / Revenue
5.546%
5.907%
9.947%
12.542%
9.661%
12.552%
None%
None%
None%
Sector positioning
Debt ratio
65.572025
2023
2024
2025
Q1: 8.08
Med: 27.61
Q3: 72.06
Average+9 pts over 3 years
In 2025, the debt ratio of GUILLEMIN PAYSAGISTE (65.57) 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
29.43%2025
2023
2024
2025
Q1: 22.59%
Med: 40.68%
Q3: 57.38%
Average+6 pts over 3 years
In 2025, the financial autonomy of GUILLEMIN PAYSAGISTE (29.4%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 148.19. 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
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
2025
Liquidity ratio
105.258
107.25
113.627
143.576
146.876
142.296
122.68
116.026
148.19
Interest coverage
2.211
1.209
0.447
0.422
0.667
0.526
None
None
None
Sector positioning
Liquidity ratio
148.192025
2023
2024
2025
Q1: 145.15
Med: 201.2
Q3: 300.36
Average
In 2025, the liquidity ratio of GUILLEMIN PAYSAGISTE (148.19) 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.
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 (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
0 €
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
0 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
0 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
0 j
WCR and payment terms evolution GUILLEMIN PAYSAGISTE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
2025
Operating WCR
-59 029 €
-156 822 €
-190 889 €
-238 534 €
-331 621 €
-339 619 €
0 €
0 €
0 €
Inventory turnover (days)
28
39
20
7
14
11
0
0
0
Customer payment term (days)
17
6
4
7
0
46
0
606
0
Supplier payment term (days)
58
54
74
26
36
27
0
353
0
Positioning of GUILLEMIN PAYSAGISTE 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 GUILLEMIN PAYSAGISTE is estimated at
875 603 €
(range 260 313€ - 1 951 322€).
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 value2025
125 transactions
260k€875k€1951k€
875 603 €Range: 260 313€ - 1 951 322€
NAF 5 all-time
Valuation method used
Net Income Multiple
271 390 €
×
3.2x
=875 604 €
Range: 260 313€ - 1 951 322€
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 GUILLEMIN PAYSAGISTE with other companies in the same sector:
Frequently asked questions about GUILLEMIN PAYSAGISTE
What is the revenue of GUILLEMIN PAYSAGISTE ?
The revenue of GUILLEMIN PAYSAGISTE in 2022 is 2.3 M€.
Is GUILLEMIN PAYSAGISTE profitable?
Yes, GUILLEMIN PAYSAGISTE generated a net profit of 271 k€ in 2025.
Where is the headquarters of GUILLEMIN PAYSAGISTE ?
The headquarters of GUILLEMIN PAYSAGISTE is located in SAINT-AVE (56890), in the department Morbihan.
Where to find the tax return of GUILLEMIN PAYSAGISTE ?
The tax return of GUILLEMIN PAYSAGISTE 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 GUILLEMIN PAYSAGISTE operate?
GUILLEMIN PAYSAGISTE 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