Employees: 21 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2010-05-01 (16 years)Status: ActiveBusiness sector: Travaux de menuiserie bois et PVCLocation: ORLY (94310), Val-de-Marne
LES ETABLISSEMENTS GIFFARD : revenue, balance sheet and financial ratios
LES ETABLISSEMENTS GIFFARD is a French company
founded 16 years ago,
specialized in the sector Travaux de menuiserie bois et PVC.
Based in ORLY (94310),
this company of category PME
shows in 2024 a revenue of 26.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LES ETABLISSEMENTS GIFFARD (SIREN 522847722)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
26 489 236 €
20 549 694 €
15 223 251 €
12 880 515 €
11 205 857 €
13 849 459 €
12 334 751 €
10 872 627 €
9 566 492 €
Net income
259 391 €
184 390 €
416 749 €
303 774 €
314 409 €
318 677 €
274 566 €
292 923 €
333 014 €
EBITDA
764 614 €
462 514 €
601 302 €
731 697 €
533 209 €
711 258 €
355 557 €
462 817 €
518 879 €
Net margin
1.0%
0.9%
2.7%
2.4%
2.8%
2.3%
2.2%
2.7%
3.5%
Revenue and income statement
In 2024, LES ETABLISSEMENTS GIFFARD achieves revenue of 26.5 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +13.6%. Vs 2023, growth of +29% (20.5 M€ -> 26.5 M€). After deducting consumption (9.5 M€), gross margin stands at 17.0 M€, i.e. a rate of 64%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 765 k€, representing 2.9% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 259 k€, i.e. 1.0% 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
26 489 236 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
16 954 420 €
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
764 614 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
419 188 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
259 391 €
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
2.9%
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 50%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 19%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 2.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 2.2% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
50.132%
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
18.828%
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
2.187%
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
2.026
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution LES ETABLISSEMENTS GIFFARD
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
7.62
4.319
2.856
6.245
168.587
145.774
110.954
74.409
50.132
Financial autonomy
32.632
26.929
24.055
25.719
19.839
21.309
20.165
16.56
18.828
Repayment capacity
0.291
0.143
0.133
0.178
7.418
5.38
6.134
5.181
2.026
Cash flow / Revenue
4.033%
4.058%
2.33%
3.433%
3.393%
3.726%
2.261%
1.456%
2.187%
Sector positioning
Debt ratio
50.132024
2022
2023
2024
Q1: 4.28
Med: 20.74
Q3: 53.77
Average
In 2024, the debt ratio of LES ETABLISSEMENTS GIFFARD (50.13) 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
18.83%2024
2022
2023
2024
Q1: 20.05%
Med: 40.86%
Q3: 57.83%
Average-6 pts over 3 years
In 2024, the financial autonomy of LES ETABLISSEMENTS GIFFARD (18.8%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
2.03 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.35 years
Q3: 1.56 years
Average
In 2024, the repayment capacity of LES ETABLISSEMENTS GIFFARD (2.03) 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 133.11. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 1.9x. Coverage is limited: any activity downturn would jeopardize interest payments.
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
133.107
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
1.927
Liquidity indicators evolution LES ETABLISSEMENTS GIFFARD
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
140.904
132.188
125.057
126.918
231.344
214.919
182.541
139.061
133.107
Interest coverage
0.931
1.117
2.94
0.469
0.793
0.981
2.175
3.492
1.927
Sector positioning
Liquidity ratio
133.112024
2022
2023
2024
Q1: 151.53
Med: 214.69
Q3: 315.59
Watch-21 pts over 3 years
In 2024, the liquidity ratio of LES ETABLISSEMENTS GIFFARD (133.11) 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.
Interest coverage
1.93x2024
2022
2023
2024
Q1: 0.0x
Med: 0.53x
Q3: 3.65x
Good-9 pts over 3 years
In 2024, the interest coverage of LES ETABLISSEMENTS GIFFARD (1.9x) 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. Average customer payment term: 103 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 75 days. The company must finance 28 days of gap between collections and payments. Inventory turnover is 9 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 76 days of revenue, i.e. 5.6 M€ to permanently finance. Over 2016-2024, WCR increased by +77%, 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
5 559 031 €
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
103 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
75 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
9 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
76 j
WCR and payment terms evolution LES ETABLISSEMENTS GIFFARD
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
3 141 253 €
3 384 323 €
3 184 586 €
2 903 124 €
2 216 182 €
3 264 438 €
4 476 397 €
6 750 780 €
5 559 031 €
Inventory turnover (days)
10
15
15
10
7
20
20
14
9
Customer payment term (days)
104
116
91
90
107
105
119
128
103
Supplier payment term (days)
95
97
94
73
82
75
86
122
75
Positioning of LES ETABLISSEMENTS GIFFARD in its sector
Comparison with sector Travaux de menuiserie bois et PVC
Valuation estimate
Based on 51 transactions of similar company sales
in 2024,
the value of LES ETABLISSEMENTS GIFFARD is estimated at
1 906 652 €
(range 991 182€ - 2 543 126€).
With an EBITDA of 764 614€, the sector multiple of 1.6x is applied.
The price/revenue ratio is 0.14x
(conservative valuation).
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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
51 tx
991k€1906k€2543k€
1 906 652 €Range: 991 182€ - 2 543 126€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
764 614 €×1.6x
Estimation1 186 083 €
656 110€ - 1 595 161€
Revenue Multiple30%
26 489 236 €×0.14x
Estimation3 791 315 €
1 978 119€ - 4 479 141€
Net Income Multiple20%
259 391 €×3.4x
Estimation881 083 €
348 461€ - 2 009 018€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 51 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 menuiserie bois et PVC)
Compare LES ETABLISSEMENTS GIFFARD with other companies in the same sector:
Frequently asked questions about LES ETABLISSEMENTS GIFFARD
What is the revenue of LES ETABLISSEMENTS GIFFARD ?
The revenue of LES ETABLISSEMENTS GIFFARD in 2024 is 26.5 M€.
Is LES ETABLISSEMENTS GIFFARD profitable?
Yes, LES ETABLISSEMENTS GIFFARD generated a net profit of 259 k€ in 2024.
Where is the headquarters of LES ETABLISSEMENTS GIFFARD ?
The headquarters of LES ETABLISSEMENTS GIFFARD is located in ORLY (94310), in the department Val-de-Marne.
Where to find the tax return of LES ETABLISSEMENTS GIFFARD ?
The tax return of LES ETABLISSEMENTS GIFFARD 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 LES ETABLISSEMENTS GIFFARD operate?
LES ETABLISSEMENTS GIFFARD operates in the sector Travaux de menuiserie bois et PVC (NAF code 43.32A). 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