Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2006-09-19 (19 years)Status: ActiveBusiness sector: Fonds de placement et entités financières similairesLocation: BORDEAUX (33100), Gironde
DARWIN EVOLUTION : revenue, balance sheet and financial ratios
DARWIN EVOLUTION is a French company
founded 19 years ago,
specialized in the sector Fonds de placement et entités financières similaires.
Based in BORDEAUX (33100),
this company of category PME
shows in 2024 a revenue of 1.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - DARWIN EVOLUTION (SIREN 491981544)
Indicator
2024
2023
2022
2021
2020
2019
2017
2015
Revenue
1 874 845 €
2 011 490 €
2 054 951 €
1 658 011 €
1 593 419 €
1 372 860 €
808 166 €
1 291 697 €
Net income
-1 274 545 €
-990 089 €
-235 672 €
2 740 792 €
-136 647 €
-472 774 €
-1 071 227 €
237 180 €
EBITDA
-767 186 €
-1 477 098 €
-1 282 939 €
-672 128 €
-139 301 €
-574 058 €
-960 656 €
-528 509 €
Net margin
-68.0%
-49.2%
-11.5%
165.3%
-8.6%
-34.4%
-132.6%
18.4%
Revenue and income statement
In 2024, DARWIN EVOLUTION achieves revenue of 1.9 M€. Revenue is growing positively over 8 years (CAGR: +4.2%). Slight decline of -7% vs 2023. After deducting consumption (7 k€), gross margin stands at 1.9 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 -767 k€, representing -40.9% of revenue. Positive scissor effect: EBITDA margin improves by +32.5 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -1.3 M€ (-68.0% 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
1 874 845 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 868 212 €
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
-767 186 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-882 315 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-1 274 545 €
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
-34.6%
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 215%. 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 29%. The balance between equity and debt is satisfactory.
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
215.465%
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
29.43%
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
-53.033%
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
-12.682
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
2015
2017
2019
2020
2021
2022
2023
2024
Debt ratio
162.468
859.742
-445.485
362.006
157.561
60.255
80.481
215.465
Financial autonomy
30.206
8.386
-24.914
19.417
35.519
58.019
50.757
29.43
Repayment capacity
-4.635
-4.005
-84.353
-101.355
-8.879
-4.292
-5.462
-12.682
Cash flow / Revenue
-44.517%
-113.057%
-5.29%
-3.775%
-47.278%
-60.691%
-54.545%
-53.033%
Sector positioning
Debt ratio
215.472024
2022
2023
2024
Q1: 0.01
Med: 13.69
Q3: 116.56
Average+14 pts over 3 years
In 2024, the debt ratio of DARWIN EVOLUTION (215.47) 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
29.43%2024
2022
2023
2024
Q1: 13.95%
Med: 55.8%
Q3: 90.35%
Average-14 pts over 3 years
In 2024, the financial autonomy of DARWIN EVOLUTION (29.4%) 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
-12.68 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.15 years
Q3: 4.69 years
Excellent
In 2024, the repayment capacity of DARWIN EVOLUTION (-12.68) 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 583.09. 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
583.088
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
-67.817
Liquidity indicators evolution DARWIN EVOLUTION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2017
2019
2020
2021
2022
2023
2024
Liquidity ratio
351.869
299.792
422.864
558.106
529.227
763.824
680.627
583.088
Interest coverage
0.0
-37.8
-2.134
-44.641
-9.996
-8.379
-11.869
-67.817
Sector positioning
Liquidity ratio
583.092024
2022
2023
2024
Q1: 132.35
Med: 897.73
Q3: 5412.13
Average-11 pts over 3 years
In 2024, the liquidity ratio of DARWIN EVOLUTION (583.09) 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
-67.82x2024
2022
2023
2024
Q1: -144.56x
Med: -8.16x
Q3: 0.0x
Average-8 pts over 3 years
In 2024, the interest coverage of DARWIN EVOLUTION (-67.8x) 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: 213 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 197 days. The company must finance 16 days of gap between collections and payments. Inventory turnover is 159 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 1511 days of revenue, i.e. 7.9 M€ to permanently finance. Over 2015-2024, WCR increased by +207%, 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
7 869 174 €
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
213 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
197 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
159 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
1511 j
WCR and payment terms evolution DARWIN EVOLUTION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2017
2019
2020
2021
2022
2023
2024
Operating WCR
2 563 876 €
2 087 000 €
2 690 861 €
4 206 387 €
4 641 353 €
7 158 299 €
8 017 397 €
7 869 174 €
Inventory turnover (days)
0
0
39
53
52
50
70
159
Customer payment term (days)
435
403
237
229
109
144
193
213
Supplier payment term (days)
94
120
84
89
76
64
111
197
Positioning of DARWIN EVOLUTION in its sector
Comparison with sector Fonds de placement et entités financières similaires
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (26 transactions).
This range of 882 324€ to 1 669 677€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
882k€1449k€1669k€
1 449 941 €Range: 882 324€ - 1 669 677€
NAF 5 année 2024
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 26 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 (Fonds de placement et entités financières similaires)
Compare DARWIN EVOLUTION with other companies in the same sector:
The revenue of DARWIN EVOLUTION in 2024 is 1.9 M€.
Is DARWIN EVOLUTION profitable?
DARWIN EVOLUTION recorded a net loss in 2024.
Where is the headquarters of DARWIN EVOLUTION ?
The headquarters of DARWIN EVOLUTION is located in BORDEAUX (33100), in the department Gironde.
Where to find the tax return of DARWIN EVOLUTION ?
The tax return of DARWIN EVOLUTION 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 DARWIN EVOLUTION operate?
DARWIN EVOLUTION operates in the sector Fonds de placement et entités financières similaires (NAF code 64.30Z). 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