SAS GAMBETTA DEVELOPPEMENT : revenue, balance sheet and financial ratios
SAS GAMBETTA DEVELOPPEMENT is a French company
founded 29 years ago,
specialized in the sector Promotion immobilière de logements.
Based in CHOLET (49300),
this company of category PME
shows in 2024 a revenue of 4.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SAS GAMBETTA DEVELOPPEMENT (SIREN 411080914)
Indicator
2024
2021
2019
2018
2017
2016
Revenue
4 150 778 €
7 508 305 €
N/C
1 080 727 €
1 310 051 €
1 907 479 €
Net income
237 051 €
3 685 840 €
-139 724 €
1 159 365 €
339 099 €
-782 419 €
EBITDA
-2 004 445 €
-1 361 478 €
N/C
-214 943 €
-343 283 €
-109 449 €
Net margin
5.7%
49.1%
N/C
107.3%
25.9%
-41.0%
Revenue and income statement
In 2024, SAS GAMBETTA DEVELOPPEMENT achieves revenue of 4.2 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +10.2%. Significant drop of -45% vs 2021. After deducting consumption (0 €), gross margin stands at 4.2 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -2.0 M€, representing -48.3% of revenue. Warning negative scissor effect: despite revenue change (-45%), EBITDA varies by -47%, reducing margin by 30.2 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 237 k€, i.e. 5.7% 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
4 150 778 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
4 150 778 €
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
-2 004 445 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-1 740 375 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
237 051 €
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
-48.3%
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 124%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 42%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
124.141%
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
41.792%
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
-53.951%
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
-7.691
Solvency indicators evolution SAS GAMBETTA DEVELOPPEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2021
2024
Debt ratio
94.169
83.783
87.518
90.528
157.92
124.141
Financial autonomy
48.293
49.535
52.02
51.19
35.921
41.792
Repayment capacity
21.226
8.505
7.968
None
5.959
-7.691
Cash flow / Revenue
18.325%
61.793%
95.308%
None%
49.158%
-53.951%
Sector positioning
Debt ratio
124.142024
2019
2021
2024
Q1: 0.0
Med: 1.6
Q3: 105.23
Average+8 pts over 3 years
In 2024, the debt ratio of SAS GAMBETTA DEVELOPPEMENT (124.14) 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
41.79%2024
2019
2021
2024
Q1: 0.0%
Med: 12.23%
Q3: 54.65%
Good
In 2024, the financial autonomy of SAS GAMBETTA DEVELOPPEMENT (41.8%) 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.
Repayment capacity
-7.69 years2024
2021
2024
Q1: -4.13 years
Med: 0.0 years
Q3: 1.24 years
Excellent-50 pts over 2 years
In 2024, the repayment capacity of SAS GAMBETTA DEVELOPPEMENT (-7.69) 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 757.18. 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
757.18
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
-408.663
Liquidity indicators evolution SAS GAMBETTA DEVELOPPEMENT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2021
2024
Liquidity ratio
3887.944
4604.28
5548.874
6424.971
660.117
757.18
Interest coverage
-138.049
-49.177
-169.431
None
-80.663
-408.663
Sector positioning
Liquidity ratio
757.182024
2019
2021
2024
Q1: 134.25
Med: 341.1
Q3: 1144.53
Good-12 pts over 3 years
In 2024, the liquidity ratio of SAS GAMBETTA DEVELOPPEMENT (757.18) 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.
Interest coverage
-408.66x2024
2021
2024
Q1: -13.11x
Med: 0.0x
Q3: 2.3x
Average
In 2024, the interest coverage of SAS GAMBETTA DEVELOPPEMENT (-408.7x) 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: 134 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 7 days. The gap of 127 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 438 days of revenue, i.e. 5.0 M€ to permanently finance.
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
5 045 437 €
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
134 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
7 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 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
438 j
WCR and payment terms evolution SAS GAMBETTA DEVELOPPEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2021
2024
Operating WCR
4 443 587 €
5 298 934 €
6 516 081 €
0 €
8 709 333 €
5 045 437 €
Inventory turnover (days)
171
250
303
0
0
0
Customer payment term (days)
128
140
176
0
161
134
Supplier payment term (days)
8
8
9
0
8
7
Positioning of SAS GAMBETTA DEVELOPPEMENT in its sector
Comparison with sector Promotion immobilière de logements
Valuation estimate
Based on 80 transactions of similar company sales
(all years),
the value of SAS GAMBETTA DEVELOPPEMENT is estimated at
919 422 €
(range 319 713€ - 2 326 279€).
The price/revenue ratio is 0.28x
(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
80 tx
319k€919k€2326k€
919 422 €Range: 319 713€ - 2 326 279€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
4 150 778 €×0.28x
Estimation1 161 227 €
417 564€ - 2 855 969€
Net Income Multiple20%
237 051 €×2.3x
Estimation556 715 €
172 938€ - 1 531 744€
How is this estimate calculated?
This estimate is based on the analysis of 80 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 (Promotion immobilière de logements)
Compare SAS GAMBETTA DEVELOPPEMENT with other companies in the same sector:
Frequently asked questions about SAS GAMBETTA DEVELOPPEMENT
What is the revenue of SAS GAMBETTA DEVELOPPEMENT ?
The revenue of SAS GAMBETTA DEVELOPPEMENT in 2024 is 4.2 M€.
Is SAS GAMBETTA DEVELOPPEMENT profitable?
Yes, SAS GAMBETTA DEVELOPPEMENT generated a net profit of 237 k€ in 2024.
Where is the headquarters of SAS GAMBETTA DEVELOPPEMENT ?
The headquarters of SAS GAMBETTA DEVELOPPEMENT is located in CHOLET (49300), in the department Maine-et-Loire.
Where to find the tax return of SAS GAMBETTA DEVELOPPEMENT ?
The tax return of SAS GAMBETTA DEVELOPPEMENT 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 SAS GAMBETTA DEVELOPPEMENT operate?
SAS GAMBETTA DEVELOPPEMENT operates in the sector Promotion immobilière de logements (NAF code 41.10A). 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