Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1999-07-01 (26 years)Status: ActiveBusiness sector: Promotion immobilière de bureauxLocation: LA MULATIERE (69350), Rhone
D.C.B.INTERNATIONAL : revenue, balance sheet and financial ratios
D.C.B.INTERNATIONAL is a French company
founded 26 years ago,
specialized in the sector Promotion immobilière de bureaux.
Based in LA MULATIERE (69350),
this company of category PME
shows in 2024 a revenue of 4.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - D.C.B.INTERNATIONAL (SIREN 423479633)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
4 089 433 €
4 768 165 €
6 045 481 €
4 608 793 €
5 692 038 €
4 349 173 €
13 861 765 €
7 532 063 €
5 761 470 €
Net income
-39 169 €
1 144 040 €
707 105 €
809 951 €
5 087 933 €
467 239 €
3 799 367 €
1 136 574 €
1 905 173 €
EBITDA
-355 001 €
494 854 €
1 528 253 €
340 393 €
1 425 946 €
550 029 €
5 658 162 €
2 500 402 €
2 673 213 €
Net margin
-1.0%
24.0%
11.7%
17.6%
89.4%
10.7%
27.4%
15.1%
33.1%
Revenue and income statement
In 2024, D.C.B.INTERNATIONAL achieves revenue of 4.1 M€. Activity remains stable over the period (CAGR: -4.2%). Significant drop of -14% vs 2023. After deducting consumption (0 €), gross margin stands at 4.1 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 -355 k€, representing -8.7% of revenue. Warning negative scissor effect: despite revenue change (-14%), EBITDA varies by -172%, reducing margin by 19.1 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -39 k€ (-1.0% 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
4 089 433 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
4 089 433 €
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
-355 001 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-554 680 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-39 169 €
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
-8.7%
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
The debt ratio (= Financial debt / Equity x 100) stands at 20%. 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 78%. 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 13.8 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 6.6% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
20.188%
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
78.171%
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
6.581%
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
13.777
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
25.179
22.872
22.504
7.444
12.457
12.283
12.044
8.35
20.188
Financial autonomy
44.52
48.097
61.525
80.114
80.579
82.721
83.905
88.202
78.171
Repayment capacity
0.806
0.872
0.636
1.783
2.289
17.311
2.225
1.25
13.777
Cash flow / Revenue
36.881%
26.907%
29.078%
11.374%
16.085%
2.586%
15.703%
25.79%
6.581%
Sector positioning
Debt ratio
20.192024
2022
2023
2024
Q1: 0.0
Med: 7.52
Q3: 142.95
Average
In 2024, the debt ratio of D.C.B.INTERNATIONAL (20.19) 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
78.17%2024
2022
2023
2024
Q1: 1.07%
Med: 24.45%
Q3: 50.25%
Excellent-10 pts over 3 years
In 2024, the financial autonomy of D.C.B.INTERNATIONAL (78.2%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
13.78 years2024
2022
2023
2024
Q1: -1.9 years
Med: 0.0 years
Q3: 1.08 years
Watch
In 2024, the repayment capacity of D.C.B.INTERNATIONAL (13.78) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 786.23. 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
786.226
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
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
326.486
427.5
219.215
532.386
657.499
671.253
382.235
1231.027
786.226
Interest coverage
9.959
3.68
2.925
2.007
1.136
4.073
21.729
12.187
-44.822
Sector positioning
Liquidity ratio
786.232024
2022
2023
2024
Q1: 135.39
Med: 249.61
Q3: 897.68
Good+8 pts over 3 years
In 2024, the liquidity ratio of D.C.B.INTERNATIONAL (786.23) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
-44.82x2024
2022
2023
2024
Q1: -11.99x
Med: 0.0x
Q3: 3.76x
Average-50 pts over 3 years
In 2024, the interest coverage of D.C.B.INTERNATIONAL (-44.8x) 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: 7 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 66 days. Excellent situation: suppliers finance 59 days of the operating cycle (retail model). Overall, WCR represents 46 days of revenue, i.e. 520 k€ to permanently finance. Over 2016-2024, WCR increased by +140%, 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
520 176 €
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
7 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
66 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
0 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
46 j
WCR and payment terms evolution D.C.B.INTERNATIONAL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-1 298 002 €
634 953 €
1 693 492 €
954 948 €
3 535 552 €
5 135 209 €
1 788 797 €
2 122 453 €
520 176 €
Inventory turnover (days)
155
153
0
0
0
0
0
0
0
Customer payment term (days)
74
40
72
49
67
33
7
15
7
Supplier payment term (days)
89
95
128
68
43
67
42
46
66
Positioning of D.C.B.INTERNATIONAL in its sector
Comparison with sector Promotion immobilière de bureaux
Valuation estimate
Based on 80 transactions of similar company sales
(all years),
the value of D.C.B.INTERNATIONAL is estimated at
1 144 064 €
(range 411 393€ - 2 813 760€).
The price/revenue ratio is 0.28x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
80 tx
411k€1144k€2813k€
1 144 064 €Range: 411 393€ - 2 813 760€
NAF 5 all-time
Valuation method used
Revenue Multiple
4 089 433 €
×
0.28x
=1 144 065 €
Range: 411 393€ - 2 813 761€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 80 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 (Promotion immobilière de bureaux)
Compare D.C.B.INTERNATIONAL with other companies in the same sector:
Frequently asked questions about D.C.B.INTERNATIONAL
What is the revenue of D.C.B.INTERNATIONAL ?
The revenue of D.C.B.INTERNATIONAL in 2024 is 4.1 M€.
Is D.C.B.INTERNATIONAL profitable?
D.C.B.INTERNATIONAL recorded a net loss in 2024.
Where is the headquarters of D.C.B.INTERNATIONAL ?
The headquarters of D.C.B.INTERNATIONAL is located in LA MULATIERE (69350), in the department Rhone.
Where to find the tax return of D.C.B.INTERNATIONAL ?
The tax return of D.C.B.INTERNATIONAL 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 D.C.B.INTERNATIONAL operate?
D.C.B.INTERNATIONAL operates in the sector Promotion immobilière de bureaux (NAF code 41.10B). 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