Employees: 21 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1983-03-11 (43 years)Status: ActiveBusiness sector: Autres travaux spécialisés de constructionLocation: LEZAY (79120), Deux-Sevres
MARBRERIE GEOFFROY : revenue, balance sheet and financial ratios
MARBRERIE GEOFFROY is a French company
founded 43 years ago,
specialized in the sector Autres travaux spécialisés de construction.
Based in LEZAY (79120),
this company of category PME
shows in 2024 a revenue of 6.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MARBRERIE GEOFFROY (SIREN 327017034)
Indicator
2024
2023
2022
2021
2020
2019
2017
2016
Revenue
6 112 191 €
6 601 948 €
6 162 739 €
4 937 977 €
4 098 377 €
4 076 572 €
3 709 237 €
3 489 082 €
Net income
-340 231 €
118 702 €
339 846 €
283 514 €
57 250 €
212 520 €
165 172 €
144 328 €
EBITDA
-359 745 €
112 426 €
466 044 €
378 494 €
92 034 €
338 392 €
294 061 €
218 568 €
Net margin
-5.6%
1.8%
5.5%
5.7%
1.4%
5.2%
4.5%
4.1%
Revenue and income statement
In 2024, MARBRERIE GEOFFROY achieves revenue of 6.1 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +7.3%. Slight decline of -7% vs 2023. After deducting consumption (1.8 M€), gross margin stands at 4.3 M€, i.e. a rate of 71%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -360 k€, representing -5.9% of revenue. Warning negative scissor effect: despite revenue change (-7%), EBITDA varies by -420%, reducing margin by 7.6 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -340 k€ (-5.6% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
6 112 191 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
4 319 321 €
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
-359 745 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-339 145 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-340 231 €
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
-5.9%
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 79%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 23%. 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
79.249%
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
23.053%
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
-5.702%
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
-1.586
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
2019
2020
2021
2022
2023
2024
Debt ratio
40.864
30.804
47.845
49.868
19.958
55.48
61.39
79.249
Financial autonomy
51.801
55.915
47.561
38.726
44.871
36.61
34.002
23.053
Repayment capacity
2.497
1.927
2.042
6.297
0.85
2.173
7.312
-1.586
Cash flow / Revenue
5.185%
4.989%
6.937%
2.036%
6.069%
5.816%
1.502%
-5.702%
Sector positioning
Debt ratio
79.252024
2022
2023
2024
Q1: 3.39
Med: 18.59
Q3: 55.68
Watch+11 pts over 3 years
In 2024, the debt ratio of MARBRERIE GEOFFROY (79.25) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
23.05%2024
2022
2023
2024
Q1: 18.09%
Med: 38.63%
Q3: 59.74%
Average-23 pts over 3 years
In 2024, the financial autonomy of MARBRERIE GEOFFROY (23.1%) 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
-1.59 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.25 years
Q3: 1.25 years
Excellent-50 pts over 3 years
In 2024, the repayment capacity of MARBRERIE GEOFFROY (-1.59) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 122.22. 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
122.224
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
-8.224
Liquidity indicators evolution MARBRERIE GEOFFROY
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2019
2020
2021
2022
2023
2024
Liquidity ratio
225.428
229.875
229.708
172.061
165.312
181.303
163.871
122.224
Interest coverage
4.106
3.486
2.335
8.285
2.198
4.988
14.779
-8.224
Sector positioning
Liquidity ratio
122.222024
2022
2023
2024
Q1: 147.2
Med: 218.63
Q3: 322.5
Watch-23 pts over 3 years
In 2024, the liquidity ratio of MARBRERIE GEOFFROY (122.22) 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
-8.22x2024
2022
2023
2024
Q1: 0.0x
Med: 0.32x
Q3: 2.98x
Average-50 pts over 3 years
In 2024, the interest coverage of MARBRERIE GEOFFROY (-8.2x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
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: 48 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 59 days. Favorable situation: supplier credit is longer than customer credit by 11 days. Inventory turnover is 39 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 35 days of revenue, i.e. 599 k€ to permanently finance. Notable WCR improvement over the period (-36%), freeing up cash.
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
599 484 €
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
48 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
59 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
39 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
35 j
WCR and payment terms evolution MARBRERIE GEOFFROY
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2019
2020
2021
2022
2023
2024
Operating WCR
930 085 €
837 657 €
1 019 469 €
625 617 €
841 431 €
1 190 210 €
1 265 329 €
599 484 €
Inventory turnover (days)
48
50
50
51
45
40
43
39
Customer payment term (days)
63
49
69
58
58
70
51
48
Supplier payment term (days)
37
37
44
46
62
61
56
59
Positioning of MARBRERIE GEOFFROY in its sector
Comparison with sector Autres travaux spécialisés de construction
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (25 transactions).
This range of 806 392€ to 2 498 195€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
806k€1291k€2498k€
1 291 111 €Range: 806 392€ - 2 498 195€
NAF 5 année 2024
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 25 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 (Autres travaux spécialisés de construction)
Compare MARBRERIE GEOFFROY with other companies in the same sector:
Frequently asked questions about MARBRERIE GEOFFROY
What is the revenue of MARBRERIE GEOFFROY ?
The revenue of MARBRERIE GEOFFROY in 2024 is 6.1 M€.
Is MARBRERIE GEOFFROY profitable?
MARBRERIE GEOFFROY recorded a net loss in 2024.
Where is the headquarters of MARBRERIE GEOFFROY ?
The headquarters of MARBRERIE GEOFFROY is located in LEZAY (79120), in the department Deux-Sevres.
Where to find the tax return of MARBRERIE GEOFFROY ?
The tax return of MARBRERIE GEOFFROY 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 MARBRERIE GEOFFROY operate?
MARBRERIE GEOFFROY operates in the sector Autres travaux spécialisés de construction (NAF code 43.99D). 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