Employees: 21 (2023.0)Legal category: SA (autres)Size: PMECreation date: 1978-01-01 (48 years)Status: ActiveBusiness sector: Location de logementsLocation: LA GARDE (83130), Var
SOC GARDEENNE D ECONOMIE MIXTE : revenue, balance sheet and financial ratios
SOC GARDEENNE D ECONOMIE MIXTE is a French company
founded 48 years ago,
specialized in the sector Location de logements.
Based in LA GARDE (83130),
this company of category PME
shows in 2023 a revenue of 14.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SOC GARDEENNE D ECONOMIE MIXTE (SIREN 311963029)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
14 676 256 €
13 844 662 €
15 290 485 €
23 256 377 €
20 900 468 €
14 319 433 €
20 173 225 €
21 776 103 €
Net income
188 952 €
1 814 666 €
33 650 €
1 300 701 €
1 672 426 €
742 693 €
3 863 214 €
3 042 478 €
EBITDA
2 016 001 €
2 465 013 €
2 147 497 €
3 654 259 €
3 377 894 €
2 706 114 €
3 832 103 €
3 489 740 €
Net margin
1.3%
13.1%
0.2%
5.6%
8.0%
5.2%
19.2%
14.0%
Revenue and income statement
In 2023, SOC GARDEENNE D ECONOMIE MIXTE achieves revenue of 14.7 M€. Revenue is declining over the period 2016-2023 (CAGR: -5.5%). Vs 2022: +6%. After deducting consumption (28 k€), gross margin stands at 14.6 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 13.7% of revenue. Warning negative scissor effect: despite revenue change (+6%), EBITDA varies by -18%, reducing margin by 4.1 pts. This reflects costs rising faster than revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 189 k€, i.e. 1.3% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
14 676 256 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
14 648 391 €
EBITDA (2023)
?
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
2 016 001 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
167 875 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
188 952 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
13.7%
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
Financial autonomy (= Equity / Total assets x 100) reaches 0%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Cash flow represents 22.7% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
Financial autonomy (2023)
?
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
0.0%
Cash flow / Revenue (2023)
?
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
22.689%
Repayment capacity (2023)
?
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
0.0
Asset age ratio (2023)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution SOC GARDEENNE D ECONOMIE MIXTE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
208.393
210.412
158.651
163.031
171.897
166.07
151.373
None
Financial autonomy
25.214
25.962
31.934
30.078
32.197
33.299
36.822
0.0
Repayment capacity
20.386
23.365
47.166
21.755
25.323
38.696
28.138
0.0
Cash flow / Revenue
9.934%
11.474%
7.38%
10.677%
10.118%
9.634%
13.978%
22.689%
Sector positioning
Debt ratio
151.372022
2021
2022
Q1: -361.33
Med: 0.0
Q3: 130.68
Average
In 2022, the debt ratio of SOC GARDEENNE D ECONOMIE ... (151.37) 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
0.0%2023
2021
2022
2023
Q1: 0.0%
Med: 12.31%
Q3: 70.67%
Average-19 pts over 3 years
In 2023, the financial autonomy of SOC GARDEENNE D ECONOMIE ... (0.0%) 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
2021
2022
2023
Q1: 0.0 years
Med: 0.2 years
Q3: 15.27 years
Excellent-50 pts over 3 years
In 2023, the repayment capacity of SOC GARDEENNE D ECONOMIE ... (0.00) 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 1578.68. 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 64.6x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2023)
?
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
1578.683
Interest coverage (2023)
?
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
64.566
Liquidity indicators evolution SOC GARDEENNE D ECONOMIE MIXTE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
312.972
160.325
218.271
211.983
236.953
176.825
250.089
1578.683
Interest coverage
26.354
21.066
37.682
24.999
20.374
31.683
32.481
64.566
Sector positioning
Liquidity ratio
1578.682023
2021
2022
2023
Q1: 17.59
Med: 200.66
Q3: 1005.1
Excellent+23 pts over 3 years
In 2023, the liquidity ratio of SOC GARDEENNE D ECONOMIE ... (1578.68) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
64.57x2023
2021
2022
2023
Q1: 0.0x
Med: 0.0x
Q3: 18.07x
Excellent
In 2023, the interest coverage of SOC GARDEENNE D ECONOMIE ... (64.6x) 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. Overall, WCR represents 309 days of revenue, i.e. 12.6 M€ to permanently finance. Over 2016-2023, WCR increased by +117%, requiring additional financing.
Operating WCR (2023)
?
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
12 590 613 €
Customer credit (2023)
?
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 (2023)
?
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 (2023)
?
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 (2023)
?
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
309 j
WCR and payment terms evolution SOC GARDEENNE D ECONOMIE MIXTE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
5 799 847 €
417 787 €
7 322 528 €
2 361 335 €
3 675 438 €
3 266 506 €
3 480 410 €
12 590 613 €
Inventory turnover (days)
99
78
163
154
28
21
40
0
Customer payment term (days)
61
42
77
72
35
64
44
0
Supplier payment term (days)
113
115
106
85
152
146
69
0
Positioning of SOC GARDEENNE D ECONOMIE MIXTE in its sector
Comparison with sector Location de logements
Valuation estimate
Based on 215 transactions of similar company sales
in 2023,
the value of SOC GARDEENNE D ECONOMIE MIXTE is estimated at
7 657 281 €
(range 2 420 229€ - 13 905 102€).
With an EBITDA of 2 016 001€, the sector multiple of 5.2x is applied.
The price/revenue ratio is 0.51x
(in line with sector norms).
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 value2023
215 transactions
2420k€7657k€13905k€
7 657 281 €Range: 2 420 229€ - 13 905 102€
NAF 5 année 2023
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
2 016 001 €×5.2x
Estimation10 389 550 €
2 635 946€ - 16 694 259€
Revenue Multiple30%
14 676 256 €×0.51x
Estimation7 493 947 €
3 412 326€ - 17 143 969€
Net Income Multiple20%
188 952 €×5.7x
Estimation1 071 613 €
392 793€ - 2 073 912€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 215 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 (Location de logements)
Compare SOC GARDEENNE D ECONOMIE MIXTE with other companies in the same sector:
Frequently asked questions about SOC GARDEENNE D ECONOMIE MIXTE
What is the revenue of SOC GARDEENNE D ECONOMIE MIXTE ?
The revenue of SOC GARDEENNE D ECONOMIE MIXTE in 2023 is 14.7 M€.
Is SOC GARDEENNE D ECONOMIE MIXTE profitable?
Yes, SOC GARDEENNE D ECONOMIE MIXTE generated a net profit of 189 k€ in 2023.
Where is the headquarters of SOC GARDEENNE D ECONOMIE MIXTE ?
The headquarters of SOC GARDEENNE D ECONOMIE MIXTE is located in LA GARDE (83130), in the department Var.
Where to find the tax return of SOC GARDEENNE D ECONOMIE MIXTE ?
The tax return of SOC GARDEENNE D ECONOMIE MIXTE 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 SOC GARDEENNE D ECONOMIE MIXTE operate?
SOC GARDEENNE D ECONOMIE MIXTE operates in the sector Location de logements (NAF code 68.20A). 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