Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1996-12-08 (29 years)Status: ActiveBusiness sector: Transports routiers de fret de proximitéLocation: PROUVY (59121), Nord
DEHOVE DIFFUSION : revenue, balance sheet and financial ratios
DEHOVE DIFFUSION is a French company
founded 29 years ago,
specialized in the sector Transports routiers de fret de proximité.
Based in PROUVY (59121),
this company of category PME
shows in 2024 a revenue of 995 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - DEHOVE DIFFUSION (SIREN 410208490)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
995 176 €
1 278 892 €
1 809 896 €
1 776 953 €
1 499 938 €
1 867 034 €
2 228 396 €
1 877 932 €
1 232 389 €
Net income
-37 016 €
-34 865 €
66 552 €
1 032 €
-36 906 €
8 947 €
90 716 €
121 831 €
122 818 €
EBITDA
-68 164 €
-79 500 €
19 595 €
-13 384 €
-39 843 €
-19 140 €
70 553 €
121 916 €
155 196 €
Net margin
-3.7%
-2.7%
3.7%
0.1%
-2.5%
0.5%
4.1%
6.5%
10.0%
Revenue and income statement
In 2024, DEHOVE DIFFUSION achieves revenue of 995 k€. Activity remains stable over the period (CAGR: -2.6%). Significant drop of -22% vs 2023. After deducting consumption (0 €), gross margin stands at 995 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -68 k€, representing -6.8% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -37 k€ (-3.7% 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
995 176 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
995 176 €
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
-68 164 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-58 673 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-37 016 €
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
-6.8%
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 3%. 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 5%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
2.936%
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
5.433%
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
-8.049%
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
-0.002
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
21.485
11.703
0.368
1.966
0.666
2.383
12.825
0.648
2.936
Financial autonomy
33.585
26.329
23.845
13.557
8.758
8.866
16.084
13.44
5.433
Repayment capacity
0.361
0.249
0.014
-0.107
-0.01
-0.073
2.73
-0.002
-0.002
Cash flow / Revenue
8.648%
5.021%
2.233%
-1.092%
-2.856%
-1.223%
0.334%
-7.322%
-8.049%
Sector positioning
Debt ratio
2.942024
2022
2023
2024
Q1: 1.8
Med: 27.54
Q3: 87.06
Good-9 pts over 3 years
In 2024, the debt ratio of DEHOVE DIFFUSION (2.94) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
5.43%2024
2022
2023
2024
Q1: 13.27%
Med: 31.55%
Q3: 51.53%
Average-6 pts over 3 years
In 2024, the financial autonomy of DEHOVE DIFFUSION (5.4%) 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
-0.0 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 1.46 years
Excellent-50 pts over 3 years
In 2024, the repayment capacity of DEHOVE DIFFUSION (-0.00) 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 97.18. 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
97.176
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
-17.558
Liquidity indicators evolution DEHOVE DIFFUSION
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
161.448
137.164
127.613
110.662
103.069
104.225
114.876
107.74
97.176
Interest coverage
1.376
2.34
3.816
-11.008
-4.909
-13.666
11.166
-18.484
-17.558
Sector positioning
Liquidity ratio
97.182024
2022
2023
2024
Q1: 117.28
Med: 164.75
Q3: 253.6
Watch
In 2024, the liquidity ratio of DEHOVE DIFFUSION (97.18) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
-17.56x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 3.91x
Average-50 pts over 3 years
In 2024, the interest coverage of DEHOVE DIFFUSION (-17.6x) 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: 31 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 125 days. Excellent situation: suppliers finance 94 days of the operating cycle (retail model). Overall, WCR represents 101 days of revenue, i.e. 279 k€ to permanently finance.
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
278 560 €
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
31 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
125 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
101 j
WCR and payment terms evolution DEHOVE DIFFUSION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
335 506 €
569 164 €
496 576 €
547 993 €
501 624 €
566 031 €
618 984 €
376 723 €
278 560 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
94
82
55
47
50
53
48
35
31
Supplier payment term (days)
76
87
79
120
158
128
124
135
125
Positioning of DEHOVE DIFFUSION in its sector
Comparison with sector Transports routiers de fret de proximité
Valuation estimate
Based on 71 transactions of similar company sales
in 2024,
the value of DEHOVE DIFFUSION is estimated at
225 590 €
(range 105 378€ - 367 873€).
The price/revenue ratio is 0.23x
(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
71 tx
105k€225k€367k€
225 590 €Range: 105 378€ - 367 873€
NAF 5 année 2024
Valuation method used
Revenue Multiple
995 176 €
×
0.23x
=225 591 €
Range: 105 379€ - 367 873€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 71 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 (Transports routiers de fret de proximité)
Compare DEHOVE DIFFUSION with other companies in the same sector:
The revenue of DEHOVE DIFFUSION in 2024 is 995 k€.
Is DEHOVE DIFFUSION profitable?
DEHOVE DIFFUSION recorded a net loss in 2024.
Where is the headquarters of DEHOVE DIFFUSION ?
The headquarters of DEHOVE DIFFUSION is located in PROUVY (59121), in the department Nord.
Where to find the tax return of DEHOVE DIFFUSION ?
The tax return of DEHOVE DIFFUSION 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 DEHOVE DIFFUSION operate?
DEHOVE DIFFUSION operates in the sector Transports routiers de fret de proximité (NAF code 49.41B). 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