Employees: NN (None)Legal category: SCA (commandite par actions)Size: ETICreation date: 2001-07-01 (24 years)Status: ActiveBusiness sector: Location de terrains et d'autres biens immobiliersLocation: PARIS (75009), Paris
HOLDING GONDOMAR 1 : revenue, balance sheet and financial ratios
HOLDING GONDOMAR 1 is a French company
founded 24 years ago,
specialized in the sector Location de terrains et d'autres biens immobiliers.
Based in PARIS (75009),
this company of category ETI
shows in 2024 a revenue of 7.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - HOLDING GONDOMAR 1 (SIREN 438568545)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
7 366 444 €
6 759 491 €
6 652 709 €
6 170 033 €
6 217 685 €
5 902 162 €
6 459 490 €
6 116 549 €
5 650 780 €
Net income
4 659 438 €
3 989 022 €
5 251 913 €
1 642 526 €
2 867 791 €
2 830 507 €
2 613 991 €
2 445 573 €
1 638 987 €
EBITDA
4 902 995 €
4 369 426 €
4 439 565 €
4 077 500 €
4 184 287 €
3 883 074 €
4 158 102 €
4 028 683 €
3 061 523 €
Net margin
63.3%
59.0%
78.9%
26.6%
46.1%
48.0%
40.5%
40.0%
29.0%
Revenue and income statement
In 2024, HOLDING GONDOMAR 1 achieves revenue of 7.4 M€. Revenue is growing positively over 9 years (CAGR: +3.4%). Vs 2023: +9%. After deducting consumption (0 €), gross margin stands at 7.4 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 4.9 M€, representing 66.6% of revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 4.7 M€, i.e. 63.3% 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
7 366 444 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
7 366 444 €
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
4 902 995 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
4 580 849 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
4 659 438 €
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
66.6%
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 3%. 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 74%. 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 0.2 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 82.8% 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
3.24%
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
73.662%
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
82.825%
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
0.195
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
37.184
32.605
32.796
30.716
30.727
32.682
29.542
2.72
3.24
Financial autonomy
67.289
67.618
65.039
66.417
55.714
56.577
58.726
73.668
73.662
Repayment capacity
3.813
2.63
2.549
2.28
2.216
1.874
1.895
0.198
0.195
Cash flow / Revenue
53.651%
64.64%
63.846%
73.675%
72.072%
87.879%
81.31%
83.318%
82.825%
Sector positioning
Debt ratio
3.242024
2022
2023
2024
Q1: -21.14
Med: 5.94
Q3: 146.94
Good-5 pts over 3 years
In 2024, the debt ratio of HOLDING GONDOMAR 1 (3.24) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
73.66%2024
2022
2023
2024
Q1: 0.03%
Med: 27.48%
Q3: 73.8%
Good+14 pts over 3 years
In 2024, the financial autonomy of HOLDING GONDOMAR 1 (73.7%) 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
0.2 years2024
2022
2023
2024
Q1: -0.02 years
Med: 0.66 years
Q3: 10.6 years
Good-20 pts over 3 years
In 2024, the repayment capacity of HOLDING GONDOMAR 1 (0.20) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 105.14. 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
105.143
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
0.0
Liquidity indicators evolution HOLDING GONDOMAR 1
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
112.931
110.812
124.298
128.775
115.788
106.001
138.264
129.886
105.143
Interest coverage
4.14
2.59
2.218
2.775
2.349
2.431
4.372
2.722
0.0
Sector positioning
Liquidity ratio
105.142024
2022
2023
2024
Q1: 83.3
Med: 307.78
Q3: 1321.87
Average
In 2024, the liquidity ratio of HOLDING GONDOMAR 1 (105.14) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
0.0x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 20.03x
Average-33 pts over 3 years
In 2024, the interest coverage of HOLDING GONDOMAR 1 (0.0x) 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: 1 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 1616 days. Excellent situation: suppliers finance 1615 days of the operating cycle (retail model). Overall, WCR represents 389 days of revenue, i.e. 8.0 M€ to permanently finance. Over 2016-2024, WCR increased by +947%, 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
7 955 170 €
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
1 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
1616 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
0 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
389 j
WCR and payment terms evolution HOLDING GONDOMAR 1
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
759 634 €
2 231 439 €
5 355 111 €
5 054 434 €
10 261 356 €
7 277 862 €
10 936 189 €
9 542 035 €
7 955 170 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
47
37
31
35
61
186
54
56
1
Supplier payment term (days)
273
673
1019
993
2439
1916
1850
1525
1616
Positioning of HOLDING GONDOMAR 1 in its sector
Comparison with sector Location de terrains et d'autres biens immobiliers
Valuation estimate
Based on 169 transactions of similar company sales
in 2024,
the value of HOLDING GONDOMAR 1 is estimated at
21 860 747 €
(range 6 224 367€ - 39 348 150€).
With an EBITDA of 4 902 995€, the sector multiple of 5.6x is applied.
The price/revenue ratio is 0.81x
(in line with sector norms).
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.
Estimated enterprise value2024
169 transactions
6224k€21860k€39348k€
21 860 747 €Range: 6 224 367€ - 39 348 150€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
4 902 995 €×5.6x
Estimation27 455 927 €
7 267 764€ - 49 005 447€
Revenue Multiple30%
7 366 444 €×0.81x
Estimation5 941 976 €
2 270 618€ - 11 080 335€
Net Income Multiple20%
4 659 438 €×6.8x
Estimation31 750 953 €
9 546 503€ - 57 606 630€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 169 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 (Location de terrains et d'autres biens immobiliers)
Compare HOLDING GONDOMAR 1 with other companies in the same sector:
Frequently asked questions about HOLDING GONDOMAR 1
What is the revenue of HOLDING GONDOMAR 1 ?
The revenue of HOLDING GONDOMAR 1 in 2024 is 7.4 M€.
Is HOLDING GONDOMAR 1 profitable?
Yes, HOLDING GONDOMAR 1 generated a net profit of 4.7 M€ in 2024.
Where is the headquarters of HOLDING GONDOMAR 1 ?
The headquarters of HOLDING GONDOMAR 1 is located in PARIS (75009), in the department Paris.
Where to find the tax return of HOLDING GONDOMAR 1 ?
The tax return of HOLDING GONDOMAR 1 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 GONDOMAR 1 operate?
HOLDING GONDOMAR 1 operates in the sector Location de terrains et d'autres biens immobiliers (NAF code 68.20B). 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