Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1972-01-01 (54 years)Status: ActiveBusiness sector: Travaux de peinture et vitrerieLocation: DOUSSARD (74210), Haute-Savoie
GUY DA SILVA ET FILS : revenue, balance sheet and financial ratios
GUY DA SILVA ET FILS is a French company
founded 54 years ago,
specialized in the sector Travaux de peinture et vitrerie.
Based in DOUSSARD (74210),
this company of category PME
shows in 2024 a revenue of 79 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GUY DA SILVA ET FILS (SIREN 327220729)
Indicator
2024
2017
2016
Revenue
78 516 €
59 400 €
105 396 €
Net income
-1 568 €
-8 514 €
-8 018 €
EBITDA
-4 995 €
-5 505 €
-8 780 €
Net margin
-2.0%
-14.3%
-7.6%
Revenue and income statement
Im Jahr 2024 erzielt GUY DA SILVA ET FILS einen Umsatz von 79 k€. Die Aktivität bleibt über den Zeitraum stabil (CAGR: -3.6%). Vs 2017, Wachstum von +32% (59 k€ -> 79 k€). Nach Abzug des Verbrauchs (17 k€) beträgt die Bruttomarge 61 k€, d.h. eine Rate von 78%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht -5 k€, was -6.4% des Umsatzes entspricht. Positiver Schereneffekt: EBITDA-Marge verbessert sich um +2.9 Punkte. Negatives EBITDA bedeutet, dass der Betrieb die laufenden Kosten nicht deckt. Das Nettoergebnis ist negativ bei -2 k€ (-2.0% des Umsatzes).
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
78 516 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
61 230 €
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
-4 995 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-4 697 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-1 568 €
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
-6.4%
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
Die Verschuldungsquote (= Finanzschulden / Eigenkapital x 100) beträgt 119%. Der Verschuldungsgrad ist hoch: Der Verhandlungsspielraum mit Banken ist reduziert. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 45%. Diese hohe Autonomie bedeutet, dass das Unternehmen den Großteil seiner Vermögenswerte durch Eigenkapital finanziert.
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
118.744%
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
44.717%
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
-9.88%
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
-2.315
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution GUY DA SILVA ET FILS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2024
Debt ratio
81.082
246.633
118.744
Financial autonomy
44.306
26.902
44.717
Repayment capacity
-0.312
-2.9
-2.315
Cash flow / Revenue
-40.748%
-11.672%
-9.88%
Sector positioning
Verschuldungsgrad
118.742024
2016
2017
2024
Q1: 0.1
Med: 10.87
Q3: 41.68
Beobachten
Im Jahr 2024 liegt in den oberen 25% der Branche das verschuldungsgrad von GUY DA SILVA ET FILS (118.74). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Ein hohes Verhältnis kann auf übermäßige Abhängigkeit von externer Finanzierung hinweisen.
Finanzielle Autonomie
44.72%2024
2016
2017
2024
Q1: 4.85%
Med: 31.3%
Q3: 55.52%
Gut
Im Jahr 2024 liegt über dem Median der Branche das finanzielle autonomie von GUY DA SILVA ET FILS (44.7%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Rückzahlungsfähigkeit
-2.31 ans2024
2016
2017
2024
Q1: 0.0 ans
Med: 0.0 ans
Q3: 0.77 ans
Ausgezeichnet
Im Jahr 2024 liegt in den unteren 25% der Branche, was positiv ist das rückzahlungsfähigkeit von GUY DA SILVA ET FILS (-2.3 an). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Eine kurze Kapazität spiegelt kontrollierte Schulden und gute Cashflow-Generierung wider.
Liquidity ratios
Die Liquiditätsquote beträgt 1831.26. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden.
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
1831.258
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
-14.234
Liquidity indicators evolution GUY DA SILVA ET FILS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2024
Liquidity ratio
168.316
392.278
1831.258
Interest coverage
-6.059
-14.805
-14.234
Sector positioning
Liquiditätsquote
1831.262024
2016
2017
2024
Q1: 141.41
Med: 207.71
Q3: 324.54
Ausgezeichnet+33 pts over 3 years
Im Jahr 2024 liegt in den oberen 25% der Branche das liquiditätsquote von GUY DA SILVA ET FILS (1831.26). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Ein Verhältnis über 1 gewährleistet komfortable Deckung kurzfristiger Fälligkeiten.
Zinsdeckung
-14.23x2024
2016
2017
2024
Q1: 0.0x
Med: 0.0x
Q3: 1.55x
Beobachten
Im Jahr 2024 liegt in den unteren 25% der Branche das zinsdeckung von GUY DA SILVA ET FILS (-14.2x). Dieses Verhältnis gibt an, wie oft das Betriebsergebnis die Zinsaufwendungen deckt. Geringe Deckung kann auf Empfindlichkeit gegenüber Zins- oder Einkommensschwankungen hinweisen.
Working capital requirement (WCR) and payment terms
Der Betriebskapitalbedarf (WCR) misst die zeitliche Lücke. Durchschnittliche Kundenzahlungsfrist: 13 Tage. Lieferantenfrist: 3 Tage. Das Unternehmen muss 10 Tage Lücke finanzieren. Die Bestandsumschlagsdauer beträgt 37 Tage. Schneller Umschlag, Zeichen guter Bestandsführung. Der WCR repräsentiert 64 Tage Umsatz. Im Zeitraum 2016-2024 stieg der WCR um +59%.
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
13 883 €
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
13 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
3 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
37 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
64 j
WCR and payment terms evolution GUY DA SILVA ET FILS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2024
Operating WCR
8 714 €
8 133 €
13 883 €
Inventory turnover (days)
15
24
37
Customer payment term (days)
25
22
13
Supplier payment term (days)
16
17
3
Positioning of GUY DA SILVA ET FILS in its sector
Comparison with sector Travaux de peinture et vitrerie
Valuation estimate
Based on 88 transactions of similar company sales
(all years),
the value of GUY DA SILVA ET FILS is estimated at
14 263 €
(range 6 562€ - 25 204€).
The price/revenue ratio is 0.18x
(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
88 tx
6k€14k€25k€
14 263 €Range: 6 562€ - 25 204€
NAF 5 all-time
Valuation method used
Revenue Multiple
78 516 €
×
0.18x
=14 263 €
Range: 6 563€ - 25 205€
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 88 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 (Travaux de peinture et vitrerie)
Compare GUY DA SILVA ET FILS with other companies in the same sector:
Frequently asked questions about GUY DA SILVA ET FILS
What is the revenue of GUY DA SILVA ET FILS ?
The revenue of GUY DA SILVA ET FILS in 2024 is 79 k€.
Is GUY DA SILVA ET FILS profitable?
GUY DA SILVA ET FILS recorded a net loss in 2024.
Where is the headquarters of GUY DA SILVA ET FILS ?
The headquarters of GUY DA SILVA ET FILS is located in DOUSSARD (74210), in the department Haute-Savoie.
Where to find the tax return of GUY DA SILVA ET FILS ?
The tax return of GUY DA SILVA ET FILS 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 GUY DA SILVA ET FILS operate?
GUY DA SILVA ET FILS operates in the sector Travaux de peinture et vitrerie (NAF code 43.34Z). 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