Employees: 21 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 1960-01-01 (66 years)Status: ActiveBusiness sector: Construction d'autres bâtimentsLocation: MORCENX-LA-NOUVELLE (40110), Landes
DAUDIGEOS SAS : revenue, balance sheet and financial ratios
DAUDIGEOS SAS is a French company
founded 66 years ago,
specialized in the sector Construction d'autres bâtiments.
Based in MORCENX-LA-NOUVELLE (40110),
this company of category ETI
shows in 2024 a revenue of 12.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - DAUDIGEOS SAS (SIREN 896050044)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
12 488 560 €
19 887 301 €
20 870 066 €
26 052 046 €
24 797 371 €
33 653 830 €
19 998 343 €
21 220 428 €
23 655 419 €
Net income
100 244 €
111 629 €
56 518 €
145 991 €
380 399 €
532 142 €
396 862 €
217 027 €
382 644 €
EBITDA
-166 628 €
-300 885 €
357 043 €
367 464 €
711 541 €
1 001 806 €
592 447 €
444 962 €
790 683 €
Net margin
0.8%
0.6%
0.3%
0.6%
1.5%
1.6%
2.0%
1.0%
1.6%
Revenue and income statement
In 2024, DAUDIGEOS SAS achieves revenue of 12.5 M€. Revenue is declining over the period 2016-2024 (CAGR: -7.7%). Significant drop of -37% vs 2023. After deducting consumption (2.6 M€), gross margin stands at 9.9 M€, i.e. a rate of 79%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -167 k€, representing -1.3% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 100 k€, i.e. 0.8% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
12 488 560 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
9 886 288 €
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
-166 628 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-428 680 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
100 244 €
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
-1.3%
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 30%. 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%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 2.9 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 2.8% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
29.803%
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
30.013%
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
2.763%
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
2.923
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
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
12.303
8.961
8.062
9.746
65.112
61.784
59.082
48.187
29.803
Financial autonomy
20.216
30.955
17.61
21.039
18.919
21.029
22.972
23.676
30.013
Repayment capacity
0.642
0.832
0.505
0.489
3.763
7.106
4.507
3.57
2.923
Cash flow / Revenue
2.342%
1.449%
2.479%
1.92%
2.247%
1.073%
2.055%
2.263%
2.763%
Sector positioning
Debt ratio
29.82024
2022
2023
2024
Q1: 0.03
Med: 12.73
Q3: 55.62
Average-8 pts over 3 years
In 2024, the debt ratio of DAUDIGEOS SAS (29.80) 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
30.01%2024
2022
2023
2024
Q1: 6.61%
Med: 24.84%
Q3: 47.54%
Good+5 pts over 3 years
In 2024, the financial autonomy of DAUDIGEOS SAS (30.0%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
2.92 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.01 years
Q3: 1.09 years
Average
In 2024, the repayment capacity of DAUDIGEOS SAS (2.92) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 144.41. 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
144.405
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
-12.24
Liquidity indicators evolution DAUDIGEOS SAS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
116.534
119.179
126.349
121.92
131.224
133.663
138.465
140.226
144.405
Interest coverage
1.753
1.026
0.291
0.154
0.233
2.57
4.168
-4.465
-12.24
Sector positioning
Liquidity ratio
144.412024
2022
2023
2024
Q1: 127.57
Med: 179.6
Q3: 283.39
Average
In 2024, the liquidity ratio of DAUDIGEOS SAS (144.41) 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
-12.24x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 2.65x
Average-50 pts over 3 years
In 2024, the interest coverage of DAUDIGEOS SAS (-12.2x) 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: 114 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 99 days. The company must finance 15 days of gap between collections and payments. Inventory turnover is 2 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 64 days of revenue, i.e. 2.2 M€ to permanently finance. Notable WCR improvement over the period (-61%), freeing up cash.
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
2 223 838 €
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
114 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
99 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
2 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
64 j
WCR and payment terms evolution DAUDIGEOS SAS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
5 750 396 €
3 722 275 €
3 852 681 €
6 271 728 €
6 019 314 €
5 408 405 €
3 334 828 €
2 249 453 €
2 223 838 €
Inventory turnover (days)
3
1
2
1
2
1
2
1
2
Customer payment term (days)
97
73
116
70
74
87
82
82
114
Supplier payment term (days)
112
66
155
74
119
98
94
76
99
Positioning of DAUDIGEOS SAS in its sector
Comparison with sector Construction d'autres bâtiments
Valuation estimate
Based on 113 transactions of similar company sales
(all years),
the value of DAUDIGEOS SAS is estimated at
924 050 €
(range 607 546€ - 3 553 751€).
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 value2024
113 transactions
607k€924k€3553k€
924 050 €Range: 607 546€ - 3 553 751€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
12 488 560 €×0.11x
Estimation1 374 194 €
956 340€ - 5 387 970€
Net Income Multiple20%
100 244 €×2.5x
Estimation248 834 €
84 356€ - 802 424€
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 d'autres bâtiments)
Compare DAUDIGEOS SAS with other companies in the same sector:
Yes, DAUDIGEOS SAS generated a net profit of 100 k€ in 2024.
Where is the headquarters of DAUDIGEOS SAS ?
The headquarters of DAUDIGEOS SAS is located in MORCENX-LA-NOUVELLE (40110), in the department Landes.
Where to find the tax return of DAUDIGEOS SAS ?
The tax return of DAUDIGEOS SAS 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 DAUDIGEOS SAS operate?
DAUDIGEOS SAS operates in the sector Construction d'autres bâtiments (NAF code 41.20B). 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