Mitarbeiter: 02 (2023.0)Rechtsform: SCA (commandite par actions)Größe: ETIGründungsdatum: 1993-11-17 (32 Jahre)Status: AktivBranche: Activités des sociétés holdingStandort: COLOMBES (92700), Hauts-de-Seine
DELACHAUX GROUP : revenue, balance sheet and financial ratios
DELACHAUX GROUP is a French company
founded 32 years ago,
specialized in the sector Activités des sociétés holding.
Based in COLOMBES (92700),
this company of category ETI
shows in 2016 a revenue of 668 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Historique financier - DELACHAUX GROUP (SIREN 393205901)
Kennzahl
2016
2015
Umsatz
668 000 €
668 000 €
Nettoergebnis
26 619 000 €
-17 684 000 €
EBITDA
-383 000 €
-1 018 000 €
Nettomarge
3984.9%
-2647.3%
Umsatz und Gewinn- und Verlustrechnung
In 2016, DELACHAUX GROUP achieves revenue of 668 k€. Slight decline of 0% vs 2015. After deducting consumption (0 €), gross margin stands at 668 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -383 k€, representing -57.3% of revenue. Positive scissor effect: EBITDA margin improves by +95.1 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 26.6 M€, i.e. 3984.9% of revenue. This profit can be retained or distributed to shareholders.
Umsatz (2016)
?
Umsatz
Definition
Gesamtbetrag der Verkäufe von Waren und Dienstleistungen des Unternehmens.
Formel
Warenverkäufe + Verkaufte Produktion
668 000 €
Bruttomarge (2016)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
668 000 €
EBITDA (2016)
?
EBITDA (Betriebsergebnis vor Abschreibungen)
Definition
Ressource générée par l'activité courante, avant amortissements et charges financières.
Formel
Wertschöpfung - Personalkosten - Steuern
Interpretation
Positiv = rentable Tätigkeit
-383 000 €
EBIT (2016)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
-1 176 000 €
Nettoergebnis (2016)
?
Nettoergebnis
Definition
Bénéfice ou perte après toutes les charges, y compris impôts et éléments exceptionnels.
Le compte de résultat détaillé n'est pas disponible pour cette entreprise (liasse simplifiée ou données confidentielles).
Évolution graphique
Anzeigen :
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Aktiva
Chargement des données...
Poste
Brutto
Abschr.
Netto
%
Entwicklung
Données de bilan actif non disponibles pour cette entreprise
Passiva
Chargement des données...
Poste
Jahr
%
Entwicklung
Données de bilan passif non disponibles pour cette entreprise
Solvenz- und Verschuldungskennzahlen
The debt ratio (= Financial debt / Equity x 100) stands at 83%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 52%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 46.6 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 1137.4% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
Verschuldungsgrad (2016)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
83.025%
Finanzielle Autonomie (2016)
?
Finanzielle Autonomie
Definition
Anteil des Eigenkapitals an der Gesamtfinanzierung.
Capacité d'autofinancement rapportée au chiffre d'affaires.
Formel
(CAF / CA) x 100
Interpretation
Je höher das Verhältnis, desto mehr Liquidität generiert das Unternehmen
1137.425%
Rückzahlungsfähigkeit (2016)
?
Rückzahlungsfähigkeit
Definition
Anzahl der Jahre zur Schuldenrückzahlung mit dem Cashflow.
Formel
Dettes financières / CAF
Interpretation
< 3 Jahre : Ausgezeichnet 3-5 Jahre : Angemessen > 5 Jahre : Attention
46.637
Entwicklung der Solvenzkennzahlen DELACHAUX GROUP
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2015
2016
Verschuldungsgrad
89.95
83.025
Finanzielle Autonomie
50.241
51.893
Rückzahlungsfähigkeit
-21.315
46.637
Cashflow / Umsatz
-2528.144%
1137.425%
Positionnement sectoriel
Debt ratio
83.032016
2015
2016
Q1: 0.03
Méd: 15.38
Q3: 94.88
Average
In 2016, the debt ratio of DELACHAUX GROUP (83.03) 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
51.89%2016
2015
2016
Q1: 18.29%
Méd: 56.56%
Q3: 87.28%
Average
In 2016, the financial autonomy of DELACHAUX GROUP (51.9%) 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
46.64 years2016
2015
2016
Q1: -0.01 years
Méd: 0.05 years
Q3: 4.09 years
Average+50 pts über 2 Jahre
In 2016, the repayment capacity of DELACHAUX GROUP (46.64) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquiditätskennzahlen
The liquidity ratio (= Current assets / Current liabilities) stands at 22189.42. 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 7036.8x. Operating income very largely covers interest expenses: high safety margin.
Liquiditätsquote (2016)
?
Liquiditätsquote
Definition
Fähigkeit, kurzfristige Schulden mit dem Umlaufvermögen zu decken.
Formel
Umlaufvermögen / Kurzfristige Verbindlichkeiten
Interpretation
> 1.5 : Sehr gut 1-1.5 : Angemessen < 1 : Risque de liquidité
22189.418
Zinsdeckung (2016)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Entwicklung der Liquiditätskennzahlen DELACHAUX GROUP
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2015
2016
Liquiditätsquote
9042.609
22189.418
Zinsdeckung
-5097.446
7036.815
Positionnement sectoriel
Liquidity ratio
22189.422016
2015
2016
Q1: 94.08
Méd: 357.35
Q3: 1838.47
Excellent
In 2016, the liquidity ratio of DELACHAUX GROUP (22189.42) 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
7036.81x2016
2015
2016
Q1: -62.13x
Méd: 0.0x
Q3: 0.41x
Excellent+50 pts über 2 Jahre
In 2016, the interest coverage of DELACHAUX GROUP (7036.8x) 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.
Umlaufvermögensbedarf und Zahlungsfristen
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 75 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 59 days. The company must finance 16 days of gap between collections and payments. Overall, WCR represents 1253 days of revenue, i.e. 2.3 M€ to permanently finance.
Operatives Working Capital (2016)
?
Operatives Working Capital
Definition
Besoin de financement généré par le cycle d'exploitation (stocks + créances - dettes fournisseurs).
(Lieferantenverbindlichkeiten / Einkäufe inkl. MwSt.) x 360
Interpretation
Je länger die Frist, desto besser für die Liquidität
59 j
Lagerumschlag (2016)
?
Lagerumschlag (Tage)
Definition
Durchschnittliche Lagerdauer für Waren oder Materialien.
Formel
(Vorräte / Einkaufskosten) x 360
Interpretation
Je niedriger das Verhältnis, desto schneller der Umschlag
0 j
Working Capital in Umsatztagen (2016)
?
Working Capital in Umsatztagen
Definition
Drückt den Betriebskapitalbedarf in Umsatztagen aus.
Formel
(BFR exploitation / CA) x 360
Interpretation
Je weniger Tage, desto besser das Working Capital Management
1253 j
Entwicklung des Working Capital und der Zahlungsfristen DELACHAUX GROUP
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2015
2016
BFR d'exploitation
6 187 998 €
2 325 001 €
Lagerumschlag (Tage)
0
0
Crédit clients (jours)
49
75
Crédit fournisseurs (jours)
42
59
Positionnement de DELACHAUX GROUP dans son secteur
Vergleich mit der Branche Activités des sociétés holding
Bewertungsschätzung
Based on 653 transactions of similar company sales
(all years),
the value of DELACHAUX GROUP is estimated at
54 863 068 €
(range 14 537 303€ - 144 349 418€).
The price/revenue ratio is 0.59x
(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 value2016
653 transactions
14537k€54863k€144349k€
54 863 068 €Range: 14 537 303€ - 144 349 418€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
668 000 €×0.59x
Estimation393 299 €
170 553€ - 635 367€
Net Income Multiple20%
26 619 000 €×5.1x
Estimation136 567 722 €
36 087 428€ - 359 920 495€
Bewertungsentwicklung
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 653 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 (Activités des sociétés holding)
Compare DELACHAUX GROUP with other companies in the same sector:
Yes, DELACHAUX GROUP generated a net profit of 26.6 M€ in 2016.
Where is the headquarters of DELACHAUX GROUP ?
The headquarters of DELACHAUX GROUP is located in COLOMBES (92700), in the department Hauts-de-Seine.
Where to find the tax return of DELACHAUX GROUP ?
The tax return of DELACHAUX GROUP 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 DELACHAUX GROUP operate?
DELACHAUX GROUP operates in the sector Activités des sociétés holding (NAF code 64.20Z). See the 'Sector positioning' section above to compare the company with its competitors.
Item evolution
Drehen Sie Ihr Telefon ins Querformat, um das Diagramm anzuzeigen