Employees: NN (None)Legal category: 3220Size: NoneCreation date: 2005-07-04 (20 years)Status: ActiveBusiness sector: Travaux de maçonnerie générale et gros œuvre de bâtimentLocation: None (None), None
LE GAL DANIEL LIMITED : revenue, balance sheet and financial ratios
LE GAL DANIEL LIMITED is a French company
founded 20 years ago,
specialized in the sector Travaux de maçonnerie générale et gros œuvre de bâtiment.
this company of category PME
shows in 2020 a revenue of 29 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LE GAL DANIEL LIMITED (SIREN 483146643)
Indicator
2020
2019
2018
2017
2016
Revenue
28 600 €
31 596 €
26 867 €
31 776 €
31 476 €
Net income
1 356 €
1 133 €
2 407 €
3 383 €
2 063 €
EBITDA
6 427 €
6 102 €
141 €
4 515 €
5 292 €
Net margin
4.7%
3.6%
9.0%
10.6%
6.6%
Revenue and income statement
Im Jahr 2020 erzielt LE GAL DANIEL LIMITED einen Umsatz von 29 k€. Die Aktivität bleibt über den Zeitraum stabil (CAGR: -2.4%). Leichter Rückgang von -9% vs 2019. Nach Abzug des Verbrauchs (462 €) beträgt die Bruttomarge 28 k€, d.h. eine Rate von 98%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht 6 k€, was 22.5% des Umsatzes entspricht. Positiver Schereneffekt: EBITDA-Marge verbessert sich um +3.2 Punkte. Diese hohe EBITDA-Marge bietet starke Selbstfinanzierungskapazität. Das Nettoergebnis beträgt 1 k€, d.h. 4.7% des Umsatzes.
Revenue (2020)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
28 600 €
Gross margin (2020)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
28 138 €
EBITDA (2020)
?
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
6 427 €
EBIT (2020)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
2 563 €
Net income (2020)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 356 €
EBITDA margin (2020)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
20.5%
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
Die Verschuldungsquote (= Finanzschulden / Eigenkapital x 100) beträgt 142%. Der Verschuldungsgrad ist hoch: Der Verhandlungsspielraum mit Banken ist reduziert. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 41%. Diese hohe Autonomie bedeutet, dass das Unternehmen den Großteil seiner Vermögenswerte durch Eigenkapital finanziert. Die Schuldenrückzahlungskapazität zeigt, dass es 1.6 Jahre Cashflow braucht. Diese kurze Periode zeigt eine ausgezeichnete Schuldentragfähigkeit. Der Cashflow beträgt 18.3% des Umsatzes. Dieses hohe Niveau bietet eine starke Selbstfinanzierungskapazität.
Debt ratio (2020)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
141.91%
Financial autonomy (2020)
?
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
41.033%
Cash flow / Revenue (2020)
?
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
18.287%
Repayment capacity (2020)
?
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
1.6
Asset age ratio (2020)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution LE GAL DANIEL LIMITED
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
Debt ratio
38.23
22.343
0.0
286.806
141.91
Financial autonomy
14.158
12.579
0.0
53.468
41.033
Repayment capacity
0.283
0.426
0.0
2.663
1.6
Cash flow / Revenue
13.131%
10.646%
8.959%
15.477%
18.287%
Sector positioning
Verschuldungsgrad
141.912020
2018
2019
2020
Q1: 1.16
Med: 23.81
Q3: 87.93
Average+50 pts over 3 years
Im Jahr 2020 liegt über dem Median der Branche das verschuldungsgrad von LE GAL DANIEL LIMITED (141.91). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Finanzielle Autonomie
41.03%2020
2018
2019
2020
Q1: 8.61%
Med: 28.53%
Q3: 49.65%
Gut+40 pts over 3 years
Im Jahr 2020 liegt über dem Median der Branche das finanzielle autonomie von LE GAL DANIEL LIMITED (41.0%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Rückzahlungsfähigkeit
1.6 ans2020
2018
2019
2020
Q1: 0.0 ans
Med: 0.05 ans
Q3: 1.55 ans
Average+50 pts over 3 years
Im Jahr 2020 liegt über dem Median der Branche das rückzahlungsfähigkeit von LE GAL DANIEL LIMITED (1.6 ans). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Liquidity ratios
Die Liquiditätsquote beträgt 204.39. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden. Der Zinsdeckungsgrad (= EBIT / Zinsaufwendungen) beträgt 15.1x. Das Betriebsergebnis deckt die Zinsaufwendungen sehr weitgehend.
Liquidity ratio (2020)
?
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
204.389
Interest coverage (2020)
?
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
15.061
Liquidity indicators evolution LE GAL DANIEL LIMITED
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
Liquidity ratio
204.88
321.302
151.395
185.748
204.389
Interest coverage
13.587
8.195
164.539
15.962
15.061
Sector positioning
Liquiditätsquote
204.392020
2018
2019
2020
Q1: 135.63
Med: 193.37
Q3: 286.81
Gut+15 pts over 3 years
Im Jahr 2020 liegt über dem Median der Branche das liquiditätsquote von LE GAL DANIEL LIMITED (204.39). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Zinsdeckung
15.06x2020
2018
2019
2020
Q1: 0.0x
Med: 0.0x
Q3: 1.52x
Ausgezeichnet
Im Jahr 2020 liegt in den oberen 25% der Branche das zinsdeckung von LE GAL DANIEL LIMITED (15.1x). Dieses Verhältnis gibt an, wie oft das Betriebsergebnis die Zinsaufwendungen deckt. Hohe Deckung bedeutet, dass Finanzaufwendungen die Rentabilität wenig belasten.
Working capital requirement (WCR) and payment terms
Der Betriebskapitalbedarf (WCR) misst die zeitliche Lücke. Durchschnittliche Kundenzahlungsfrist: 0 Tage. Lieferantenfrist: 41 Tage. Ausgezeichnete Situation: Lieferanten finanzieren 41 Tage des Betriebszyklus. Der WCR repräsentiert 77 Tage Umsatz. Im Zeitraum 2016-2020 stieg der WCR um +44%.
Operating WCR (2020)
?
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
6 099 €
Customer credit (2020)
?
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 (2020)
?
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
41 j
Inventory turnover (2020)
?
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 (2020)
?
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
77 j
WCR and payment terms evolution LE GAL DANIEL LIMITED
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
Operating WCR
4 234 €
7 885 €
1 903 €
5 824 €
6 099 €
Inventory turnover (days)
0
0
0
0
0
Customer payment term (days)
0
1
3
0
0
Supplier payment term (days)
28
19
31
22
41
Positioning of LE GAL DANIEL LIMITED in its sector
Comparison with sector Travaux de maçonnerie générale et gros œuvre de bâtiment
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (22 transactions).
This range of 3 478€ to 12 931€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2020
Indicative
3k€8k€12k€
8 253 €Range: 3 478€ - 12 931€
NAF 5 année 2020
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 maçonnerie générale et gros œuvre de bâtiment)
Compare LE GAL DANIEL LIMITED with other companies in the same sector:
Frequently asked questions about LE GAL DANIEL LIMITED
What is the revenue of LE GAL DANIEL LIMITED ?
The revenue of LE GAL DANIEL LIMITED in 2020 is 29 k€.
Is LE GAL DANIEL LIMITED profitable?
Yes, LE GAL DANIEL LIMITED generated a net profit of 1 k€ in 2020.
Where is the headquarters of LE GAL DANIEL LIMITED ?
The headquarters of LE GAL DANIEL LIMITED is located in address not disclosed.
Where to find the tax return of LE GAL DANIEL LIMITED ?
The tax return of LE GAL DANIEL LIMITED 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 LE GAL DANIEL LIMITED operate?
LE GAL DANIEL LIMITED operates in the sector Travaux de maçonnerie générale et gros œuvre de bâtiment (NAF code 43.99C). 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