Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1981-04-01 (45 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: LAVAL (53000), Mayenne
GUSTAVE BREGER SERVICES : revenue, balance sheet and financial ratios
GUSTAVE BREGER SERVICES is a French company
founded 45 years ago,
specialized in the sector Activités des sièges sociaux.
Based in LAVAL (53000),
this company of category PME
shows in 2022 a revenue of 26 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GUSTAVE BREGER SERVICES (SIREN 321326712)
Indicator
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
N/C
26 166 €
41 378 €
104 178 €
138 984 €
139 294 €
147 216 €
141 122 €
Net income
4 181 €
-152 520 €
918 947 €
-128 929 €
397 929 €
2 005 584 €
115 336 €
542 829 €
597 573 €
500 568 €
EBITDA
-174 874 €
-171 927 €
-160 222 €
-132 687 €
-110 038 €
-49 339 €
-13 296 €
-9 310 €
57 520 €
69 535 €
Net margin
N/C
N/C
N/C
-492.7%
961.7%
1925.2%
83.0%
389.7%
405.9%
354.7%
Revenue and income statement
In 2025, GUSTAVE BREGER SERVICES generates positive net income of 4 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2025: 501 k€ -> 4 k€.
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
-174 874 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-170 859 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
4 181 €
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 76%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
30.97%
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
75.815%
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
-459.126
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
0.0
16.229
12.568
21.947
13.513
13.062
13.121
15.985
22.335
30.97
Financial autonomy
85.144
83.636
88.583
81.75
87.387
86.57
88.006
84.642
81.384
75.815
Repayment capacity
0.0
12.061
2.803
8.853
2.148
9.739
16.832
3.916
-9.123
-459.126
Cash flow / Revenue
324.49%
145.761%
527.738%
257.838%
984.711%
532.51%
475.147%
None%
None%
None%
Sector positioning
Debt ratio
30.972025
2023
2024
2025
Q1: 0.1
Med: 12.78
Q3: 79.19
Average+10 pts over 3 years
In 2025, the debt ratio of GUSTAVE BREGER SERVICES (30.97) 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
75.81%2025
2023
2024
2025
Q1: 14.33%
Med: 56.86%
Q3: 88.94%
Good-10 pts over 3 years
In 2025, the financial autonomy of GUSTAVE BREGER SERVICES (75.8%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
-459.13 years2025
2023
2024
2025
Q1: 0.0 years
Med: 0.28 years
Q3: 3.37 years
Excellent-50 pts over 3 years
In 2025, the repayment capacity of GUSTAVE BREGER SERVICES (-459.13) 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 8272.39. 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
8272.392
Interest coverage (2025)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
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
37262.426
1803.302
21775.178
19801.486
7476.06
3048.781
12970.35
3509.323
13753.876
8272.392
Interest coverage
574.246
63.288
-999.484
-1366.629
-407.74
-28.501
-209.454
-69.108
-108.878
-131.303
Sector positioning
Liquidity ratio
8272.392025
2023
2024
2025
Q1: 133.41
Med: 540.0
Q3: 2678.02
Excellent
In 2025, the liquidity ratio of GUSTAVE BREGER SERVICES (8272.39) 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
-131.3x2025
2023
2024
2025
Q1: -44.22x
Med: 0.0x
Q3: 1.81x
Average
In 2025, the interest coverage of GUSTAVE BREGER SERVICES (-131.3x) 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.
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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 139 days. Excellent situation: suppliers finance 139 days of the operating cycle (retail model).
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
139 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 GUSTAVE BREGER SERVICES
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
113 818 €
-613 261 €
231 858 €
-97 329 €
-17 434 €
-313 219 €
289 906 €
0 €
0 €
0 €
Inventory turnover (days)
109
123
116
117
143
291
395
0
0
0
Customer payment term (days)
130
60
60
60
34
42
25
0
0
0
Supplier payment term (days)
124
126
95
132
185
268
346
173
112
139
Positioning of GUSTAVE BREGER SERVICES in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 54 transactions of similar company sales
in 2025,
the value of GUSTAVE BREGER SERVICES is estimated at
11 558 €
(range 3 483€ - 23 797€).
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 value2025
54 tx
3k€11k€23k€
11 558 €Range: 3 483€ - 23 797€
NAF 5 année 2025
Valuation method used
Net Income Multiple
4 181 €
×
2.8x
=11 559 €
Range: 3 483€ - 23 798€
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 54 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 (Activités des sièges sociaux)
Compare GUSTAVE BREGER SERVICES with other companies in the same sector:
Frequently asked questions about GUSTAVE BREGER SERVICES
What is the revenue of GUSTAVE BREGER SERVICES ?
The revenue of GUSTAVE BREGER SERVICES in 2022 is 26 k€.
Is GUSTAVE BREGER SERVICES profitable?
Yes, GUSTAVE BREGER SERVICES generated a net profit of 4 k€ in 2025.
Where is the headquarters of GUSTAVE BREGER SERVICES ?
The headquarters of GUSTAVE BREGER SERVICES is located in LAVAL (53000), in the department Mayenne.
Where to find the tax return of GUSTAVE BREGER SERVICES ?
The tax return of GUSTAVE BREGER SERVICES 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 GUSTAVE BREGER SERVICES operate?
GUSTAVE BREGER SERVICES operates in the sector Activités des sièges sociaux (NAF code 70.10Z). 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