LE GRENIER MEDOCAIN : revenue, balance sheet and financial ratios
LE GRENIER MEDOCAIN is a French company
founded 12 years ago,
specialized in the sector Gestion de fonds.
Based in BLANQUEFORT (33290),
this company of category PME
shows in 2019 a revenue of 83 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LE GRENIER MEDOCAIN (SIREN 801123688)
Indicator
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
N/C
83 119 €
77 402 €
94 208 €
120 738 €
Net income
49 642 €
150 445 €
494 910 €
1 947 €
2 543 €
909 €
-1 127 €
EBITDA
N/C
N/C
N/C
-445 €
-371 €
721 €
1 520 €
Net margin
N/C
N/C
N/C
2.3%
3.3%
1.0%
-0.9%
Revenue and income statement
In 2022, LE GRENIER MEDOCAIN generates positive net income of 50 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
49 642 €
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 0%. 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 93%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
0.126%
Financial autonomy (2022)
?
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
93.127%
Asset age ratio (2022)
?
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
Debt ratio
130.712
133.262
83.804
131.204
6.088
0.046
0.126
Financial autonomy
38.584
37.916
47.884
41.828
76.775
89.742
93.127
Repayment capacity
-79.726
-221.316
-799.49
-965.109
None
None
None
Cash flow / Revenue
-2.674%
-1.264%
-0.271%
-0.331%
None%
None%
None%
Sector positioning
Debt ratio
0.132022
2020
2021
2022
Q1: 0.01
Med: 15.74
Q3: 126.79
Good-9 pts over 3 years
In 2022, the debt ratio of LE GRENIER MEDOCAIN (0.13) 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
93.13%2022
2020
2021
2022
Q1: 12.13%
Med: 51.88%
Q3: 88.01%
Excellent+8 pts over 3 years
In 2022, the financial autonomy of LE GRENIER MEDOCAIN (93.1%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 1861.18. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2022)
?
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
1861.176
Liquidity indicators evolution LE GRENIER MEDOCAIN
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
Liquidity ratio
359.364
366.501
234.762
1150.345
614.542
1205.695
1861.176
Interest coverage
310.921
535.506
-1223.72
-124.045
None
None
None
Sector positioning
Liquidity ratio
1861.182022
2020
2021
2022
Q1: 96.29
Med: 394.11
Q3: 2450.04
Good+14 pts over 3 years
In 2022, the liquidity ratio of LE GRENIER MEDOCAIN (1861.18) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. 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 (2022)
?
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 (2022)
?
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 (2022)
?
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 (2022)
?
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 GRENIER MEDOCAIN
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
Operating WCR
116 478 €
155 863 €
33 €
166 553 €
0 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
129
221
18
43
0
0
0
Supplier payment term (days)
129
36
39
55
0
0
0
Positioning of LE GRENIER MEDOCAIN in its sector
Comparison with sector Gestion de fonds
Valuation estimate
Based on 109 transactions of similar company sales
in 2022,
the value of LE GRENIER MEDOCAIN is estimated at
286 317 €
(range 134 314€ - 627 578€).
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 value2022
109 transactions
134k€286k€627k€
286 317 €Range: 134 314€ - 627 578€
NAF 5 année 2022
Valuation method used
Net Income Multiple
49 642 €
×
5.8x
=286 318 €
Range: 134 315€ - 627 578€
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 109 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 LE GRENIER MEDOCAIN with other companies in the same sector:
Frequently asked questions about LE GRENIER MEDOCAIN
What is the revenue of LE GRENIER MEDOCAIN ?
The revenue of LE GRENIER MEDOCAIN in 2019 is 83 k€.
Is LE GRENIER MEDOCAIN profitable?
Yes, LE GRENIER MEDOCAIN generated a net profit of 50 k€ in 2022.
Where is the headquarters of LE GRENIER MEDOCAIN ?
The headquarters of LE GRENIER MEDOCAIN is located in BLANQUEFORT (33290), in the department Gironde.
Where to find the tax return of LE GRENIER MEDOCAIN ?
The tax return of LE GRENIER MEDOCAIN 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 GRENIER MEDOCAIN operate?
LE GRENIER MEDOCAIN 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