Employees: NN (None)Legal category: Société coopérativeSize: PMECreation date: 2018-05-04 (8 years)Status: ActiveBusiness sector: Supports juridiques de gestion de patrimoine immobilierLocation: PARIS (75017), Paris
SCI GGC PARIS : revenue, balance sheet and financial ratios
SCI GGC PARIS is a French company
founded 8 years ago,
specialized in the sector Supports juridiques de gestion de patrimoine immobilier.
Based in PARIS (75017),
this company of category PME
shows in 2024 a revenue of 12.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SCI GGC PARIS (SIREN 839500907)
Indicator
2024
2023
2022
2021
2020
2019
2018
Revenue
12 071 085 €
11 554 153 €
11 333 275 €
13 974 802 €
10 904 329 €
8 297 861 €
4 498 231 €
Net income
-4 337 920 €
-21 308 138 €
1 276 573 €
1 054 299 €
1 451 039 €
1 189 051 €
454 881 €
EBITDA
2 367 615 €
5 479 738 €
6 082 134 €
5 866 529 €
6 236 367 €
6 022 506 €
-6 145 670 €
Net margin
-35.9%
-184.4%
11.3%
7.5%
13.3%
14.3%
10.1%
Revenue and income statement
In 2024, SCI GGC PARIS achieves revenue of 12.1 M€. Over the period 2018-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +17.9%. Vs 2023: +4%. After deducting consumption (0 €), gross margin stands at 12.1 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 2.4 M€, representing 19.6% of revenue. Warning negative scissor effect: despite revenue change (+4%), EBITDA varies by -57%, reducing margin by 27.8 pts. This reflects costs rising faster than revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Net income is negative at -4.3 M€ (-35.9% 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
12 071 085 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
12 071 085 €
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
2 367 615 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
452 861 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-4 337 920 €
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
19.6%
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 -397%. 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 -30%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
-396.703%
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
-30.085%
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
-20.074%
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
-41.978
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
2018
2019
2020
2021
2022
2023
2024
Debt ratio
1560.536
4728.698
7189.723
37698.668
13393.633
-457.551
-396.703
Financial autonomy
5.692
1.9
1.246
0.25
0.685
-24.465
-30.085
Repayment capacity
-13.493
26.676
24.804
27.282
24.392
29.198
-41.978
Cash flow / Revenue
-170.697%
47.356%
38.439%
27.122%
35.445%
28.893%
-20.074%
Sector positioning
Debt ratio
-396.72024
2022
2023
2024
Q1: 0.0
Med: 6.93
Q3: 134.27
Excellent-53 pts over 3 years
In 2024, the debt ratio of SCI GGC PARIS (-396.70) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
-30.09%2024
2022
2023
2024
Q1: 0.05%
Med: 26.57%
Q3: 74.17%
Watch
In 2024, the financial autonomy of SCI GGC PARIS (-30.1%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
-41.98 years2024
2022
2023
2024
Q1: -1.34 years
Med: 0.0 years
Q3: 4.54 years
Excellent-50 pts over 3 years
In 2024, the repayment capacity of SCI GGC PARIS (-41.98) 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 128.88. 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 173.8x. Operating income very largely covers interest expenses: high safety margin.
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
128.877
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
173.821
Liquidity indicators evolution SCI GGC PARIS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
142.912
119.783
129.512
132.349
95.445
110.573
128.877
Interest coverage
-24.932
34.769
33.462
35.392
33.953
39.079
173.821
Sector positioning
Liquidity ratio
128.882024
2022
2023
2024
Q1: 94.1
Med: 322.17
Q3: 1824.83
Average
In 2024, the liquidity ratio of SCI GGC PARIS (128.88) 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
173.82x2024
2022
2023
2024
Q1: -25.66x
Med: 0.0x
Q3: 8.44x
Excellent
In 2024, the interest coverage of SCI GGC PARIS (173.8x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 44 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 292 days. Excellent situation: suppliers finance 248 days of the operating cycle (retail model). Overall, WCR represents 243 days of revenue, i.e. 8.2 M€ to permanently finance. Over 2018-2024, WCR increased by +3739%, 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
8 162 106 €
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
44 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
292 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
243 j
WCR and payment terms evolution SCI GGC PARIS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-224 282 €
-235 742 €
340 215 €
-857 354 €
866 882 €
2 721 234 €
8 162 106 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
192
110
84
22
33
63
44
Supplier payment term (days)
113
216
58
29
187
293
292
Positioning of SCI GGC PARIS in its sector
Comparison with sector Supports juridiques de gestion de patrimoine immobilier
Valuation estimate
Based on 277 transactions of similar company sales
(all years),
the value of SCI GGC PARIS is estimated at
3 254 264 €
(range 1 305 458€ - 8 739 281€).
With an EBITDA of 2 367 615€, the sector multiple of 1.3x is applied.
The price/revenue ratio is 0.29x
(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.
Estimated enterprise value2024
277 transactions
1305k€3254k€8739k€
3 254 264 €Range: 1 305 458€ - 8 739 281€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
2 367 615 €×1.3x
Estimation3 140 097 €
1 092 566€ - 9 474 063€
Revenue Multiple30%
12 071 085 €×0.29x
Estimation3 444 544 €
1 660 281€ - 7 514 645€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 277 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 (Supports juridiques de gestion de patrimoine immobilier)
Compare SCI GGC PARIS with other companies in the same sector:
The headquarters of SCI GGC PARIS is located in PARIS (75017), in the department Paris.
Where to find the tax return of SCI GGC PARIS ?
The tax return of SCI GGC PARIS 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 SCI GGC PARIS operate?
SCI GGC PARIS operates in the sector Supports juridiques de gestion de patrimoine immobilier (NAF code 68.32B). 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