Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2008-01-22 (18 years)Status: ActiveBusiness sector: Construction de maisons individuellesLocation: OZOIR LA FERRIERE (77330), Seine-et-Marne
DANY CONSTRUCTIONS : revenue, balance sheet and financial ratios
DANY CONSTRUCTIONS is a French company
founded 18 years ago,
specialized in the sector Construction de maisons individuelles.
Based in OZOIR LA FERRIERE (77330),
this company of category PME
shows in 2023 a revenue of 352 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - DANY CONSTRUCTIONS (SIREN 501827901)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
352 215 €
345 050 €
426 362 €
364 742 €
395 473 €
407 763 €
312 696 €
394 912 €
Net income
-12 157 €
-9 251 €
4 673 €
2 169 €
3 462 €
11 380 €
2 496 €
-21 011 €
EBITDA
-25 066 €
5 359 €
19 206 €
21 932 €
18 576 €
11 439 €
11 734 €
-13 032 €
Net margin
-3.5%
-2.7%
1.1%
0.6%
0.9%
2.8%
0.8%
-5.3%
Revenue and income statement
In 2023, DANY CONSTRUCTIONS achieves revenue of 352 k€. Activity remains stable over the period (CAGR: -1.6%). Vs 2022: +2%. After deducting consumption (124 k€), gross margin stands at 228 k€, i.e. a rate of 65%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -25 k€, representing -7.1% of revenue. Warning negative scissor effect: despite revenue change (+2%), EBITDA varies by -568%, reducing margin by 8.7 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -12 k€ (-3.5% of revenue), which will impact equity.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
352 215 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
227 916 €
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
-25 066 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-9 035 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-12 157 €
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
-7.1%
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 399%. 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 6%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
399.368%
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
6.399%
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
-1.715%
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
-4.809
Asset age ratio (2023)
?
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
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
220.356
704.373
258.405
215.43
278.695
None
185.405
399.368
Financial autonomy
4.629
7.577
15.091
15.574
14.849
0.0
12.724
6.399
Repayment capacity
-0.006
3.309
5.595
2.342
3.01
5.458
-10.881
-4.809
Cash flow / Revenue
-3.991%
2.416%
1.913%
3.533%
5.061%
3.928%
-0.874%
-1.715%
Sector positioning
Debt ratio
399.372023
2022
2023
Q1: 0.0
Med: 12.06
Q3: 55.15
Watch
In 2023, the debt ratio of DANY CONSTRUCTIONS (399.37) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
6.4%2023
2021
2022
2023
Q1: 5.39%
Med: 23.43%
Q3: 45.33%
Average
In 2023, the financial autonomy of DANY CONSTRUCTIONS (6.4%) 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
-4.81 years2023
2021
2022
2023
Q1: 0.0 years
Med: 0.0 years
Q3: 1.0 years
Excellent-50 pts over 3 years
In 2023, the repayment capacity of DANY CONSTRUCTIONS (-4.81) 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 138.68. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
138.677
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
-12.455
Liquidity indicators evolution DANY CONSTRUCTIONS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
85.48
126.736
165.551
110.926
147.595
-93.171
133.793
138.677
Interest coverage
-19.767
33.953
25.658
23.363
15.876
22.795
107.11
-12.455
Sector positioning
Liquidity ratio
138.682023
2021
2022
2023
Q1: 124.68
Med: 178.64
Q3: 285.95
Average+12 pts over 3 years
In 2023, the liquidity ratio of DANY CONSTRUCTIONS (138.68) 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
-12.46x2023
2021
2022
2023
Q1: 0.0x
Med: 0.0x
Q3: 1.57x
Average-50 pts over 3 years
In 2023, the interest coverage of DANY CONSTRUCTIONS (-12.5x) 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: 58 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 46 days. The company must finance 12 days of gap between collections and payments. Inventory turnover is 34 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 66 days of revenue, i.e. 64 k€ to permanently finance. Over 2016-2023, WCR increased by +29%, 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
64 159 €
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
58 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
46 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
34 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
66 j
WCR and payment terms evolution DANY CONSTRUCTIONS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
49 550 €
61 204 €
55 101 €
36 965 €
69 505 €
-59 239 €
67 619 €
64 159 €
Inventory turnover (days)
4
34
14
8
6
9
10
34
Customer payment term (days)
52
48
55
62
99
110
107
58
Supplier payment term (days)
61
28
17
16
26
29
38
46
Positioning of DANY CONSTRUCTIONS in its sector
Comparison with sector Construction de maisons individuelles
Valuation estimate
Based on 113 transactions of similar company sales
(all years),
the value of DANY CONSTRUCTIONS is estimated at
38 756 €
(range 26 971€ - 151 956€).
The price/revenue ratio is 0.11x
(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 value2023
113 transactions
26k€38k€151k€
38 756 €Range: 26 971€ - 151 956€
NAF 5 all-time
Valuation method used
Revenue Multiple
352 215 €
×
0.11x
=38 756 €
Range: 26 972€ - 151 957€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 113 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 (Construction de maisons individuelles)
Compare DANY CONSTRUCTIONS with other companies in the same sector:
Frequently asked questions about DANY CONSTRUCTIONS
What is the revenue of DANY CONSTRUCTIONS ?
The revenue of DANY CONSTRUCTIONS in 2023 is 352 k€.
Is DANY CONSTRUCTIONS profitable?
DANY CONSTRUCTIONS recorded a net loss in 2023.
Where is the headquarters of DANY CONSTRUCTIONS ?
The headquarters of DANY CONSTRUCTIONS is located in OZOIR LA FERRIERE (77330), in the department Seine-et-Marne.
Where to find the tax return of DANY CONSTRUCTIONS ?
The tax return of DANY CONSTRUCTIONS 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 DANY CONSTRUCTIONS operate?
DANY CONSTRUCTIONS operates in the sector Construction de maisons individuelles (NAF code 41.20A). 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