Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: ETICreation date: 2004-11-15 (21 years)Status: ActiveBusiness sector: Hôtels et hébergement similaire Location: SAINTE-MAXIME (83120), Var
SARL CAP GLF : revenue, balance sheet and financial ratios
SARL CAP GLF is a French company
founded 21 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in SAINTE-MAXIME (83120),
this company of category ETI
shows in 2023 a revenue of 1.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SARL CAP GLF (SIREN 479711301)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
N/C
1 004 041 €
960 394 €
801 319 €
467 521 €
592 904 €
644 578 €
698 035 €
Net income
104 542 €
163 117 €
207 688 €
110 818 €
3 952 €
15 267 €
34 929 €
80 810 €
EBITDA
N/C
284 751 €
315 573 €
206 352 €
39 418 €
50 298 €
76 370 €
127 599 €
Net margin
N/C
16.2%
21.6%
13.8%
0.8%
2.6%
5.4%
11.6%
Revenue and income statement
In 2024, SARL CAP GLF generates positive net income of 105 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2017-2024: 81 k€ -> 105 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
104 542 €
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 274%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 22%. 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
273.514%
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
21.813%
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
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.053
0.0
0.379
0.039
0.0
0.0
0.0
273.514
Financial autonomy
92.993
94.208
92.142
91.985
91.668
93.476
95.34
21.813
Repayment capacity
0.0
0.0
0.074
0.008
0.0
0.0
0.0
None
Cash flow / Revenue
15.473%
10.972%
9.057%
10.807%
20.707%
26.366%
24.106%
None%
Sector positioning
Debt ratio
273.512024
2022
2023
2024
Q1: 0.0
Med: 27.86
Q3: 134.48
Average+50 pts over 3 years
In 2024, the debt ratio of SARL CAP GLF (273.51) 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
21.81%2024
2022
2023
2024
Q1: 2.15%
Med: 30.4%
Q3: 60.1%
Average-33 pts over 3 years
In 2024, the financial autonomy of SARL CAP GLF (21.8%) 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
0.0 years2023
2022
2023
Q1: -0.05 years
Med: 0.92 years
Q3: 4.62 years
Good
In 2023, the repayment capacity of SARL CAP GLF (0.00) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 54.21. 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
54.212
Liquidity indicators evolution SARL CAP GLF
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
1209.841
1473.421
1172.454
1047.104
1054.275
1396.848
1618.357
54.212
Interest coverage
0.0
0.0
0.0
0.0
0.0
0.0
0.0
None
Sector positioning
Liquidity ratio
54.212024
2022
2023
2024
Q1: 68.47
Med: 157.0
Q3: 342.55
Average-50 pts over 3 years
In 2024, the liquidity ratio of SARL CAP GLF (54.21) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
0.0x2023
2022
2023
Q1: 0.0x
Med: 1.48x
Q3: 10.22x
Average
In 2023, the interest coverage of SARL CAP GLF (0.0x) 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.
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 SARL CAP GLF
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
590 817 €
914 340 €
943 856 €
874 732 €
1 026 914 €
1 263 504 €
1 157 991 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
1
1
2
0
2
1
0
0
Supplier payment term (days)
31
35
25
12
14
22
11
0
Positioning of SARL CAP GLF in its sector
Comparison with sector Hôtels et hébergement similaire
Valuation estimate
Based on 99 transactions of similar company sales
in 2024,
the value of SARL CAP GLF is estimated at
428 080 €
(range 223 737€ - 943 389€).
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
99 tx
223k€428k€943k€
428 080 €Range: 223 737€ - 943 389€
NAF 5 année 2024
Valuation method used
Net Income Multiple
104 542 €
×
4.1x
=428 080 €
Range: 223 738€ - 943 389€
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 99 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 (Hôtels et hébergement similaire )
Compare SARL CAP GLF with other companies in the same sector:
Yes, SARL CAP GLF generated a net profit of 105 k€ in 2024.
Where is the headquarters of SARL CAP GLF ?
The headquarters of SARL CAP GLF is located in SAINTE-MAXIME (83120), in the department Var.
Where to find the tax return of SARL CAP GLF ?
The tax return of SARL CAP GLF 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 SARL CAP GLF operate?
SARL CAP GLF operates in the sector Hôtels et hébergement similaire (NAF code 55.10Z). 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