Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2001-04-01 (25 years)Status: ActiveBusiness sector: Travaux de terrassement courants et travaux préparatoiresLocation: NALLIERS (85370), Vendee
GUYONNET TP : revenue, balance sheet and financial ratios
GUYONNET TP is a French company
founded 25 years ago,
specialized in the sector Travaux de terrassement courants et travaux préparatoires.
Based in NALLIERS (85370),
this company of category PME
shows in 2024 a revenue of 3.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
En 2024, GUYONNET TP alcanza unos ingresos de 3.9 M€. En el período 2016-2024, la empresa muestra un fuerte crecimiento con una TCAC de +5.8%. Vs 2023: +2%. Tras deducir el consumo (839 k€), el margen bruto se sitúa en 3.1 M€, es decir, una tasa del 79%. El EBITDA alcanza 418 k€, representando el 10.7% de los ingresos. Efecto tijera positivo: el margen EBITDA mejora en +2.8 puntos. Este nivel de margen operativo es satisfactorio para el sector. El resultado neto asciende a 294 k€, es decir, el 7.5% de los ingresos.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
3 903 431 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
3 064 222 €
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
418 304 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
269 438 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
293 899 €
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
10.7%
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
El ratio de endeudamiento (= Deuda financiera / Fondos propios x 100) se sitúa en 39%. La deuda permanece bajo control. La autonomía financiera (= Fondos propios / Total activo x 100) alcanza el 44%. Esta alta autonomía significa que la empresa financia la mayoría de sus activos con fondos propios. La capacidad de reembolso indica que se necesitarían 1.1 años de flujo de caja. Este corto período demuestra una excelente sostenibilidad de la deuda. El flujo de caja representa el 8.8% de los ingresos. Nivel satisfactorio que permite financiar parcialmente el crecimiento.
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
38.848%
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
44.008%
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
8.841%
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
1.102
Asset age ratio (2024)
?
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
Debt ratio
80.488
57.405
87.096
51.106
112.118
116.951
140.071
99.419
38.848
Financial autonomy
42.852
44.25
42.904
50.491
35.199
35.7
32.359
34.425
44.008
Repayment capacity
1.794
1.363
2.26
2.837
4.036
5.692
7.016
2.753
1.102
Cash flow / Revenue
11.513%
11.59%
9.66%
4.7%
7.741%
5.438%
4.738%
6.961%
8.841%
Sector positioning
Ratio de endeudamiento
38.852024
2022
2023
2024
Q1: 7.65
Med: 32.36
Q3: 83.34
Average-22 pts over 3 years
En 2024, el ratio de endeudamiento de GUYONNET TP (38.85) se sitúa por encima de la mediana del sector. Este ratio mide el peso de la deuda en relación con el patrimonio. Un esfuerzo de reducción podría mejorar la solidez financiera.
Autonomía financiera
44.01%2024
2022
2023
2024
Q1: 20.63%
Med: 39.04%
Q3: 56.1%
Bueno+14 pts over 3 years
En 2024, el autonomía financiera de GUYONNET TP (44.0%) se sitúa por encima de la mediana del sector. Este ratio representa la parte del patrimonio en la financiación total. Esta posición cómoda ofrece un margen de seguridad apreciable.
Capacidad de reembolso
1.1 ans2024
2022
2023
2024
Q1: 0.0 ans
Med: 0.6 ans
Q3: 2.11 ans
Average-17 pts over 3 years
En 2024, el capacidad de reembolso de GUYONNET TP (1.1 ans) se sitúa por encima de la mediana del sector. Este ratio indica el número de años necesarios para pagar la deuda con flujo de caja. Un esfuerzo de reducción podría mejorar la solidez financiera.
Liquidity ratios
El ratio de liquidez se sitúa en 185.13. La empresa tiene 2€ de activos líquidos por cada 1€ de deuda a corto plazo. El ratio de cobertura de intereses (= EBIT / Gastos financieros) es de 1.1x. La cobertura es limitada.
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
185.127
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
1.061
Liquidity indicators evolution GUYONNET TP
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
272.892
204.001
322.839
303.923
291.12
273.185
265.167
209.01
185.127
Interest coverage
2.858
1.859
2.319
1.885
1.255
3.21
4.318
1.759
1.061
Sector positioning
Ratio de liquidez
185.132024
2022
2023
2024
Q1: 141.64
Med: 199.63
Q3: 301.04
Average-25 pts over 3 years
En 2024, el ratio de liquidez de GUYONNET TP (185.13) se sitúa por debajo de la mediana del sector. Este ratio mide la capacidad de cubrir deuda a corto plazo con activos corrientes. Una mejora fortalecería la posición competitiva.
Cobertura de intereses
1.06x2024
2022
2023
2024
Q1: 0.0x
Med: 0.91x
Q3: 4.8x
Bueno-24 pts over 3 years
En 2024, el cobertura de intereses de GUYONNET TP (1.1x) se sitúa por encima de la mediana del sector. Este ratio indica cuántas veces el resultado operativo cubre los gastos de intereses. Esta posición cómoda ofrece un margen de seguridad apreciable.
Working capital requirement (WCR) and payment terms
El fondo de maniobra operativo (FM) mide el desfase temporal de tesorería. Plazo medio de cobro a clientes: 67 días. Plazo proveedores: 49 días. La empresa debe financiar 18 días de desfase. La rotación de existencias es de 14 días. Rotación rápida, señal de buena gestión de existencias. El FM representa 67 días de ingresos. En 2016-2024, el FM aumentó en +63%.
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
725 140 €
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
67 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
49 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
14 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
67 j
WCR and payment terms evolution GUYONNET TP
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
445 357 €
441 422 €
617 191 €
591 880 €
730 726 €
643 918 €
574 223 €
933 904 €
725 140 €
Inventory turnover (days)
15
10
16
7
25
30
18
21
14
Customer payment term (days)
40
44
49
58
68
50
53
61
67
Supplier payment term (days)
46
81
40
37
52
45
39
50
49
Positioning of GUYONNET TP in its sector
Comparison with sector Travaux de terrassement courants et travaux préparatoires
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (22 transactions).
This range of 206 601€ to 4 025 126€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
206k€651k€4025k€
651 550 €Range: 206 601€ - 4 025 126€
NAF 5 année 2024
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 22 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 terrassement courants et travaux préparatoires)
Compare GUYONNET TP with other companies in the same sector:
Yes, GUYONNET TP generated a net profit of 294 k€ in 2024.
Where is the headquarters of GUYONNET TP ?
The headquarters of GUYONNET TP is located in NALLIERS (85370), in the department Vendee.
Where to find the tax return of GUYONNET TP ?
The tax return of GUYONNET TP 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 GUYONNET TP operate?
GUYONNET TP operates in the sector Travaux de terrassement courants et travaux préparatoires (NAF code 43.12A). 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