Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2011-07-03 (14 years)Status: ActiveBusiness sector: Location de terrains et d'autres biens immobiliersLocation: PARIS (75002), Paris
LA GRAPPE D'OR : revenue, balance sheet and financial ratios
LA GRAPPE D'OR is a French company
founded 14 years ago,
specialized in the sector Location de terrains et d'autres biens immobiliers.
Based in PARIS (75002),
this company of category PME
shows in 2021 a revenue of 361 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LA GRAPPE D'OR (SIREN 533447439)
Indicator
2023
2021
2020
2019
2018
2017
2016
Revenue
N/C
360 797 €
748 875 €
1 093 586 €
1 119 550 €
1 144 042 €
1 111 509 €
Net income
83 595 €
155 961 €
-51 820 €
38 801 €
40 988 €
65 221 €
37 310 €
EBITDA
N/C
234 000 €
14 453 €
123 503 €
132 963 €
175 042 €
141 420 €
Net margin
N/C
43.2%
-6.9%
3.5%
3.7%
5.7%
3.4%
Revenue and income statement
In 2023, LA GRAPPE D'OR generates positive net income of 84 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2023: 37 k€ -> 84 k€.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
83 595 €
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 170%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 34%. The balance between equity and debt is satisfactory.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
170.04%
Financial autonomy (2023)
?
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
33.963%
Asset age ratio (2023)
?
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
2023
Debt ratio
2345.072
1101.255
786.452
591.529
848.099
413.439
170.04
Financial autonomy
3.734
7.67
10.375
13.122
10.008
18.442
33.963
Repayment capacity
16.187
11.156
13.371
12.988
269.217
6.077
None
Cash flow / Revenue
8.483%
11.257%
9.007%
8.756%
0.666%
43.782%
None%
Sector positioning
Debt ratio
170.042023
2020
2021
2023
Q1: -24.56
Med: 7.75
Q3: 165.49
Average
In 2023, the debt ratio of LA GRAPPE D'OR (170.04) 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
33.96%2023
2020
2021
2023
Q1: 0.43%
Med: 30.89%
Q3: 76.14%
Good+21 pts over 3 years
In 2023, the financial autonomy of LA GRAPPE D'OR (34.0%) 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
6.08 years2021
2020
2021
Q1: -0.0 years
Med: 0.53 years
Q3: 9.65 years
Average-10 pts over 2 years
In 2021, the repayment capacity of LA GRAPPE D'OR (6.08) 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 224.04. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
224.044
Liquidity indicators evolution LA GRAPPE D'OR
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2023
Liquidity ratio
74.624
88.95
93.766
84.822
196.303
342.664
224.044
Interest coverage
33.0
20.632
22.028
18.623
64.506
6.265
None
Sector positioning
Liquidity ratio
224.042023
2020
2021
2023
Q1: 95.06
Med: 298.09
Q3: 1218.26
Average
In 2023, the liquidity ratio of LA GRAPPE D'OR (224.04) 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
6.26x2021
2020
2021
Q1: 0.0x
Med: 0.0x
Q3: 12.93x
Good-13 pts over 2 years
In 2021, the interest coverage of LA GRAPPE D'OR (6.3x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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 (2023)
?
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 (2023)
?
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 (2023)
?
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 (2023)
?
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 LA GRAPPE D'OR
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2023
Operating WCR
-38 358 €
-44 709 €
-24 417 €
-39 642 €
-17 816 €
-3 359 €
0 €
Inventory turnover (days)
6
6
7
8
6
11
0
Customer payment term (days)
0
0
0
0
2
5
0
Supplier payment term (days)
42
26
26
44
29
74
0
Positioning of LA GRAPPE D'OR in its sector
Comparison with sector Location de terrains et d'autres biens immobiliers
Valuation estimate
Based on 215 transactions of similar company sales
in 2023,
the value of LA GRAPPE D'OR is estimated at
474 096 €
(range 173 776€ - 917 527€).
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 value2023
215 transactions
173k€474k€917k€
474 096 €Range: 173 776€ - 917 527€
NAF 5 année 2023
Valuation method used
Net Income Multiple
83 595 €
×
5.7x
=474 096 €
Range: 173 777€ - 917 528€
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 215 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 LA GRAPPE D'OR with other companies in the same sector:
Yes, LA GRAPPE D'OR generated a net profit of 84 k€ in 2023.
Where is the headquarters of LA GRAPPE D'OR ?
The headquarters of LA GRAPPE D'OR is located in PARIS (75002), in the department Paris.
Where to find the tax return of LA GRAPPE D'OR ?
The tax return of LA GRAPPE D'OR 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 LA GRAPPE D'OR operate?
LA GRAPPE D'OR 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