LE GEL DES SAVEURS : revenue, balance sheet and financial ratios
LE GEL DES SAVEURS is a French company
founded 17 years ago,
specialized in the sector Activités de conditionnement.
Based in CUISEAUX (71480),
this company of category PME
shows in 2021 a revenue of 1.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LE GEL DES SAVEURS (SIREN 509839700)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
N/C
1 825 684 €
1 426 386 €
1 876 902 €
1 518 580 €
1 453 849 €
1 147 860 €
Net income
40 465 €
102 331 €
120 513 €
248 246 €
143 702 €
361 064 €
268 887 €
243 610 €
164 622 €
EBITDA
N/C
N/C
N/C
442 791 €
342 722 €
664 178 €
542 603 €
553 983 €
429 109 €
Net margin
N/C
N/C
N/C
13.6%
10.1%
19.2%
17.7%
16.8%
14.3%
Revenue and income statement
In 2024, LE GEL DES SAVEURS generates positive net income of 40 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 165 k€ -> 40 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
40 465 €
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 76%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 36%. The balance between equity and debt is satisfactory.
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
75.758%
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
36.075%
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
49.605
35.462
25.803
17.908
13.998
89.807
92.423
88.074
75.758
Financial autonomy
36.095
41.338
48.587
51.49
43.699
27.671
30.389
32.848
36.075
Repayment capacity
1.281
0.887
0.772
0.552
0.85
4.381
None
None
None
Cash flow / Revenue
29.813%
30.339%
29.206%
28.199%
19.859%
19.056%
None%
None%
None%
Sector positioning
Debt ratio
75.762024
2022
2023
2024
Q1: 0.0
Med: 15.98
Q3: 81.99
Average
In 2024, the debt ratio of LE GEL DES SAVEURS (75.76) 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
36.08%2024
2022
2023
2024
Q1: 12.58%
Med: 32.91%
Q3: 57.03%
Good+8 pts over 3 years
In 2024, the financial autonomy of LE GEL DES SAVEURS (36.1%) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 50.14. 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
50.137
Liquidity indicators evolution LE GEL DES SAVEURS
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
49.269
85.402
121.013
154.656
91.698
44.448
49.009
32.708
50.137
Interest coverage
3.12
2.14
1.925
1.364
2.218
2.623
None
None
None
Sector positioning
Liquidity ratio
50.142024
2022
2023
2024
Q1: 121.0
Med: 186.75
Q3: 316.6
Watch
In 2024, the liquidity ratio of LE GEL DES SAVEURS (50.14) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
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 (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
0 €
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
0 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
0 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 and payment terms evolution LE GEL DES SAVEURS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-564 724 €
-242 444 €
-503 652 €
-354 734 €
164 234 €
-1 595 538 €
0 €
0 €
0 €
Inventory turnover (days)
19
20
16
14
30
18
0
0
0
Customer payment term (days)
89
146
90
104
175
111
0
0
0
Supplier payment term (days)
152
137
96
134
533
176
0
0
0
Positioning of LE GEL DES SAVEURS in its sector
Comparison with sector Activités de conditionnement
Valuation estimate
Based on 158 transactions of similar company sales
(all years),
the value of LE GEL DES SAVEURS is estimated at
132 487 €
(range 35 481€ - 321 398€).
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
158 transactions
35k€132k€321k€
132 487 €Range: 35 481€ - 321 398€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation method used
Net Income Multiple
40 465 €
×
3.3x
=132 488 €
Range: 35 481€ - 321 398€
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 158 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 de conditionnement)
Compare LE GEL DES SAVEURS with other companies in the same sector:
Frequently asked questions about LE GEL DES SAVEURS
What is the revenue of LE GEL DES SAVEURS ?
The revenue of LE GEL DES SAVEURS in 2021 is 1.8 M€.
Is LE GEL DES SAVEURS profitable?
Yes, LE GEL DES SAVEURS generated a net profit of 40 k€ in 2024.
Where is the headquarters of LE GEL DES SAVEURS ?
The headquarters of LE GEL DES SAVEURS is located in CUISEAUX (71480), in the department Saone-et-Loire.
Where to find the tax return of LE GEL DES SAVEURS ?
The tax return of LE GEL DES SAVEURS 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 GEL DES SAVEURS operate?
LE GEL DES SAVEURS operates in the sector Activités de conditionnement (NAF code 82.92Z). 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