Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.

HILAIRE GREGORY : revenue, balance sheet and financial ratios

HILAIRE GREGORY is a French company founded 14 years ago, specialized in the sector Activités des sièges sociaux. Based in SAINT-JULIEN-DE-PEYROLAS (30760), this company of category PME shows in 2019 a revenue of 116 k€. Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.

Data updated on 2026-04-18

Sources : INPI & INSEE SIRENE - Processing : Ministry of Economy

Financial history - HILAIRE GREGORY (SIREN 534526181)
Indicator 2021 2019
Revenue N/C 116 311 €
Net income 16 666 € 4 133 €
EBITDA N/C 16 138 €
Net margin N/C 3.6%

Revenue and income statement

In 2021, HILAIRE GREGORY generates positive net income of 17 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2019-2021: 4 k€ -> 17 k€.

Net income (2021) ?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax

16 666 €

Loading income statement...

Chart evolution

Show :

Assets

Loading data...

Liabilities

Loading data...

Solvency and debt ratios

The debt ratio (= Financial debt / Equity x 100) stands at 43%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 65%. This high autonomy means the company finances most of its assets through equity, a sign of strength.

Debt ratio (2021) ?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low
50-100% : Moderate
> 100% : High

43.262%

Financial autonomy (2021) ?
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

65.074%

Asset age ratio (2021) ?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Interpretation
< 50% : Recent assets
50-70% : Normal wear
> 70% : Aging assets

26.8%

Solvency indicators evolution
HILAIRE GREGORY

Sector positioning

Debt ratio
43.26 2021
2019
2021
Q1: 0.58
Med: 25.92
Q3: 117.92
Average +12 pts over 2 years

In 2021, the debt ratio of HILAIRE GREGORY (43.26) 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
65.07% 2021
2019
2021
Q1: 18.96%
Med: 52.84%
Q3: 83.07%
Good -10 pts over 2 years

In 2021, the financial autonomy of HILAIRE GREGORY (65.1%) 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
1.19 years 2019
2019
Q1: 0.0 years
Med: 0.64 years
Q3: 4.97 years
Average

In 2019, the repayment capacity of HILAIRE GREGORY (1.19) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.

Liquidity ratios

The liquidity ratio (= Current assets / Current liabilities) stands at 471.10. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.

Liquidity ratio (2021) ?
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

471.101

Liquidity indicators evolution
HILAIRE GREGORY

Sector positioning

Liquidity ratio
471.1 2021
2019
2021
Q1: 100.27
Med: 320.15
Q3: 1357.67
Good

In 2021, the liquidity ratio of HILAIRE GREGORY (471.10) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.

Interest coverage
3.75x 2019
2019
Q1: -36.08x
Med: 0.0x
Q3: 3.61x
Excellent

In 2019, the interest coverage of HILAIRE GREGORY (3.8x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.

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 (2021) ?
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 (2021) ?
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 (2021) ?
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 (2021) ?
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
HILAIRE GREGORY

Positioning of HILAIRE GREGORY in its sector

Comparison with sector Activités des sièges sociaux

Valuation estimate

Based on 65 transactions of similar company sales in 2021, the value of HILAIRE GREGORY is estimated at 86 581 € (range 40 750€ - 176 292€). 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 value 2021
65 tx
40k€ 86k€ 176k€
86 581 € Range: 40 750€ - 176 292€
NAF 5 année 2021

Valuation method used

Net Income Multiple
16 666 € × 5.2x = 86 582 €
Range: 40 751€ - 176 293€

Only this financial indicator is available for this company.

Valuation evolution

How is this estimate calculated?

This estimate is based on the analysis of 65 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 HILAIRE GREGORY with other companies in the same sector:

Frequently asked questions about HILAIRE GREGORY

What is the revenue of HILAIRE GREGORY ?

The revenue of HILAIRE GREGORY in 2019 is 116 k€.

Is HILAIRE GREGORY profitable?

Yes, HILAIRE GREGORY generated a net profit of 17 k€ in 2021.

Where is the headquarters of HILAIRE GREGORY ?

The headquarters of HILAIRE GREGORY is located in SAINT-JULIEN-DE-PEYROLAS (30760), in the department Gard.

Where to find the tax return of HILAIRE GREGORY ?

The tax return of HILAIRE GREGORY 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 HILAIRE GREGORY operate?

HILAIRE GREGORY 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.