Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2005-02-01 (21 years)Status: ActiveBusiness sector: Récupération de déchets triésLocation: INCHY (59540), Nord
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
DEARAUJO PAREJO : revenue, balance sheet and financial ratios
DEARAUJO PAREJO is a French company
founded 21 years ago,
specialized in the sector Récupération de déchets triés.
Based in INCHY (59540),
this company of category PME
shows in 2022 a revenue of 2.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - DEARAUJO PAREJO (SIREN 480869635)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
2 492 615 €
N/C
N/C
N/C
N/C
N/C
N/C
Net income
39 372 €
49 460 €
152 884 €
150 550 €
38 137 €
17 052 €
61 138 €
52 161 €
9 892 €
EBITDA
N/C
N/C
238 341 €
N/C
N/C
N/C
N/C
N/C
N/C
Net margin
N/C
N/C
6.1%
N/C
N/C
N/C
N/C
N/C
N/C
Revenue and income statement
In 2024, DEARAUJO PAREJO generates positive net income of 39 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 10 k€ -> 39 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
39 372 €
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 44%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 60%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
43.598%
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
60.451%
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
200.817
98.381
109.909
115.552
121.288
88.251
56.172
61.225
43.598
Financial autonomy
16.259
24.467
27.606
31.311
33.044
39.42
52.951
50.461
60.451
Repayment capacity
None
None
None
None
None
None
2.589
None
None
Cash flow / Revenue
None%
None%
None%
None%
None%
None%
5.989%
None%
None%
Sector positioning
Debt ratio
43.62024
2022
2023
2024
Q1: 0.9
Med: 20.2
Q3: 81.52
Average
In 2024, the debt ratio of DEARAUJO PAREJO (43.60) 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
60.45%2024
2022
2023
2024
Q1: 19.47%
Med: 41.89%
Q3: 64.94%
Good+8 pts over 3 years
In 2024, the financial autonomy of DEARAUJO PAREJO (60.5%) 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
2.59 years2022
2022
Q1: 0.0 years
Med: 0.47 years
Q3: 1.75 years
Average
In 2022, the repayment capacity of DEARAUJO PAREJO (2.59) 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 290.37. 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
290.373
Liquidity indicators evolution DEARAUJO PAREJO
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
78.235
87.377
105.101
136.903
209.557
251.608
376.015
233.728
290.373
Interest coverage
None
None
None
None
None
None
2.523
None
None
Sector positioning
Liquidity ratio
290.372024
2022
2023
2024
Q1: 132.55
Med: 203.13
Q3: 363.17
Good-11 pts over 3 years
In 2024, the liquidity ratio of DEARAUJO PAREJO (290.37) 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
2.52x2022
2022
Q1: 0.0x
Med: 0.55x
Q3: 2.67x
Good
In 2022, the interest coverage of DEARAUJO PAREJO (2.5x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments.
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
0 €
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
0 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
0 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 and payment terms evolution DEARAUJO PAREJO
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
0 €
0 €
0 €
0 €
0 €
469 235 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
37
0
0
Customer payment term (days)
0
0
0
0
0
0
37
0
0
Supplier payment term (days)
0
0
0
0
0
0
20
0
0
Positioning of DEARAUJO PAREJO in its sector
Comparison with sector Récupération de déchets triés
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of DEARAUJO PAREJO is estimated at
70 143 €
(range 12 679€ - 314 707€).
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
85 tx
12k€70k€314k€
70 143 €Range: 12 679€ - 314 707€
NAF 5 all-time
Valuation method used
Net Income Multiple
39 372 €
×
1.8x
=70 143 €
Range: 12 680€ - 314 707€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 85 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 (Récupération de déchets triés)
Compare DEARAUJO PAREJO with other companies in the same sector:
Yes, DEARAUJO PAREJO generated a net profit of 39 k€ in 2024.
Where is the headquarters of DEARAUJO PAREJO ?
The headquarters of DEARAUJO PAREJO is located in INCHY (59540), in the department Nord.
Where to find the tax return of DEARAUJO PAREJO ?
The tax return of DEARAUJO PAREJO 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 DEARAUJO PAREJO operate?
DEARAUJO PAREJO operates in the sector Récupération de déchets triés (NAF code 38.32Z). 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