HOLDING GAILLAC & ASSOCIES is a French company
founded 27 years ago,
specialized in the sector Gestion de fonds.
Based in BORDEAUX (33000),
this company of category PME
shows in 2024 a revenue of 428 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - HOLDING GAILLAC & ASSOCIES (SIREN 420673626)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
427 546 €
412 110 €
385 452 €
311 190 €
169 188 €
226 498 €
270 564 €
245 365 €
894 952 €
Net income
328 838 €
283 462 €
22 357 €
-14 533 €
126 253 €
-325 293 €
-474 852 €
-446 419 €
15 820 844 €
EBITDA
-85 562 €
-21 479 €
59 308 €
-31 037 €
-302 841 €
-151 895 €
-177 368 €
-240 360 €
-245 532 €
Net margin
76.9%
68.8%
5.8%
-4.7%
74.6%
-143.6%
-175.5%
-181.9%
1767.8%
Revenue and income statement
In 2024, HOLDING GAILLAC & ASSOCIES achieves revenue of 428 k€. Revenue is declining over the period 2016-2024 (CAGR: -8.8%). Vs 2023: +4%. After deducting consumption (4 k€), gross margin stands at 423 k€, i.e. a rate of 99%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -86 k€, representing -20.0% of revenue. Warning negative scissor effect: despite revenue change (+4%), EBITDA varies by -298%, reducing margin by 14.8 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 329 k€, i.e. 76.9% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
427 546 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
423 133 €
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
-85 562 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-90 335 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
328 838 €
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
-20.0%
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 17%. This very low level reflects a solid financial structure, offering significant room for future investments or acquisitions. Financial autonomy (= Equity / Total assets x 100) reaches 85%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 12.1 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 54.4% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
17.216%
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
85.001%
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
54.378%
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
12.065
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
0.379
0.463
0.465
15.292
19.948
19.939
22.694
16.181
17.216
Financial autonomy
92.116
99.036
99.179
86.214
83.219
83.11
81.086
85.729
85.001
Repayment capacity
-0.053
-0.212
-0.419
-6.018
-12.33
110.461
34.047
7.832
12.065
Cash flow / Revenue
-157.366%
-170.497%
-67.685%
-180.429%
-155.752%
9.485%
27.154%
80.376%
54.378%
Sector positioning
Debt ratio
17.222024
2022
2023
2024
Q1: 0.0
Med: 8.29
Q3: 92.98
Average
In 2024, the debt ratio of HOLDING GAILLAC & ASSOCIES (17.22) 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
85.0%2024
2022
2023
2024
Q1: 4.66%
Med: 48.47%
Q3: 87.35%
Good
In 2024, the financial autonomy of HOLDING GAILLAC & ASSOCIES (85.0%) 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
12.06 years2024
2022
2023
2024
Q1: -0.01 years
Med: 0.0 years
Q3: 3.01 years
Average
In 2024, the repayment capacity of HOLDING GAILLAC & ASSOCIES (12.06) 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 3958.72. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
3958.723
Interest coverage (2024)
?
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
Liquidity ratio
1221.785
17573.286
14048.595
3771.526
12561.906
7254.513
3049.314
3072.716
3958.723
Interest coverage
-0.611
-3.703
-171.207
-32.792
-7.748
-36.63
22.887
-212.11
-61.809
Sector positioning
Liquidity ratio
3958.722024
2022
2023
2024
Q1: 100.72
Med: 472.35
Q3: 3121.45
Excellent
In 2024, the liquidity ratio of HOLDING GAILLAC & ASSOCIES (3958.72) 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
-61.81x2024
2022
2023
2024
Q1: -71.24x
Med: 0.0x
Q3: 0.0x
Average-47 pts over 3 years
In 2024, the interest coverage of HOLDING GAILLAC & ASSOCIES (-61.8x) 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: 27 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 44 days. Favorable situation: supplier credit is longer than customer credit by 17 days. Inventory turnover is 15 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 1839 days of revenue, i.e. 2.2 M€ to permanently finance. Over 2016-2024, WCR increased by +1502%, requiring additional financing.
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
2 183 764 €
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
27 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
44 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
15 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
1839 j
WCR and payment terms evolution HOLDING GAILLAC & ASSOCIES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-155 802 €
2 522 953 €
3 554 543 €
3 159 339 €
3 667 652 €
2 782 154 €
954 699 €
1 050 522 €
2 183 764 €
Inventory turnover (days)
35
49
41
37
84
35
27
19
15
Customer payment term (days)
99
85
76
89
0
111
92
90
27
Supplier payment term (days)
104
123
67
80
19
56
72
85
44
Positioning of HOLDING GAILLAC & ASSOCIES in its sector
Comparison with sector Gestion de fonds
Valuation estimate
Based on 62 transactions of similar company sales
in 2024,
the value of HOLDING GAILLAC & ASSOCIES is estimated at
1 050 300 €
(range 316 441€ - 2 143 487€).
The price/revenue ratio is 0.30x
(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
62 tx
316k€1050k€2143k€
1 050 300 €Range: 316 441€ - 2 143 487€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
427 546 €×0.30x
Estimation130 151 €
67 343€ - 362 391€
Net Income Multiple20%
328 838 €×7.4x
Estimation2 430 526 €
690 089€ - 4 815 131€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 62 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 (Gestion de fonds)
Compare HOLDING GAILLAC & ASSOCIES with other companies in the same sector:
Frequently asked questions about HOLDING GAILLAC & ASSOCIES
What is the revenue of HOLDING GAILLAC & ASSOCIES ?
The revenue of HOLDING GAILLAC & ASSOCIES in 2024 is 428 k€.
Is HOLDING GAILLAC & ASSOCIES profitable?
Yes, HOLDING GAILLAC & ASSOCIES generated a net profit of 329 k€ in 2024.
Where is the headquarters of HOLDING GAILLAC & ASSOCIES ?
The headquarters of HOLDING GAILLAC & ASSOCIES is located in BORDEAUX (33000), in the department Gironde.
Where to find the tax return of HOLDING GAILLAC & ASSOCIES ?
The tax return of HOLDING GAILLAC & ASSOCIES 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 HOLDING GAILLAC & ASSOCIES operate?
HOLDING GAILLAC & ASSOCIES operates in the sector Gestion de fonds (NAF code 66.30Z). 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