DEKRA SERVICES FRANCE : revenue, balance sheet and financial ratios
DEKRA SERVICES FRANCE is a French company
founded 10 years ago,
specialized in the sector Formation continue d'adultes.
Based in LE PLESSIS ROBINSON (92350),
this company of category ETI
shows in 2024 a revenue of 33.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - DEKRA SERVICES FRANCE (SIREN 817445349)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
33 068 331 €
31 081 829 €
28 056 751 €
22 697 037 €
18 696 993 €
15 531 408 €
10 864 537 €
8 345 515 €
3 286 824 €
Net income
1 782 266 €
1 104 259 €
-1 721 455 €
-2 019 296 €
-4 513 704 €
-3 655 523 €
-5 245 283 €
-4 627 715 €
-2 053 740 €
EBITDA
738 096 €
86 693 €
-2 919 973 €
-2 684 921 €
-2 571 412 €
-1 329 221 €
-3 483 316 €
-3 546 900 €
-1 658 001 €
Net margin
5.4%
3.6%
-6.1%
-8.9%
-24.1%
-23.5%
-48.3%
-55.5%
-62.5%
Revenue and income statement
In 2024, DEKRA SERVICES FRANCE achieves revenue of 33.1 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +33.5%. Vs 2023: +6%. After deducting consumption (15 k€), gross margin stands at 33.1 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 738 k€, representing 2.2% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 1.8 M€, i.e. 5.4% 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
33 068 331 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
33 053 354 €
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
738 096 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
2 238 789 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 782 266 €
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
2.2%
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 2%. 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 32%. 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
1.522%
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
31.978%
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
-0.547%
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
-0.37
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution DEKRA SERVICES FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
-124.568
-137.237
4.564
-4.905
2.06
4.921
22.919
1.864
1.522
Financial autonomy
-75.58
-144.752
23.122
-38.773
40.394
29.165
13.427
27.788
31.978
Repayment capacity
-1.298
-2.056
-0.013
-0.037
-0.022
-0.057
-0.108
-0.12
-0.37
Cash flow / Revenue
-59.401%
-53.031%
-41.927%
-20.135%
-26.258%
-11.808%
-10.432%
-1.747%
-0.547%
Sector positioning
Debt ratio
1.522024
2022
2023
2024
Q1: 0.0
Med: 3.22
Q3: 34.93
Good-22 pts over 3 years
In 2024, the debt ratio of DEKRA SERVICES FRANCE (1.52) 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
31.98%2024
2022
2023
2024
Q1: 1.03%
Med: 30.48%
Q3: 60.98%
Good+17 pts over 3 years
In 2024, the financial autonomy of DEKRA SERVICES FRANCE (32.0%) 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
-0.37 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.51 years
Excellent
In 2024, the repayment capacity of DEKRA SERVICES FRANCE (-0.37) 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 115.97. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 35.0x. Operating income very largely covers interest expenses: high safety margin.
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
115.971
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
34.975
Liquidity indicators evolution DEKRA SERVICES FRANCE
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
41.31
46.181
53.805
29.867
125.069
103.414
90.013
112.805
115.971
Interest coverage
-0.093
-1.604
-2.606
-4.875
-0.304
-0.041
-0.154
222.234
34.975
Sector positioning
Liquidity ratio
115.972024
2022
2023
2024
Q1: 126.79
Med: 230.24
Q3: 439.51
Average
In 2024, the liquidity ratio of DEKRA SERVICES FRANCE (115.97) 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
34.98x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 0.65x
Excellent+50 pts over 3 years
In 2024, the interest coverage of DEKRA SERVICES FRANCE (35.0x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 76 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 52 days. The company must finance 24 days of gap between collections and payments. Overall, WCR represents 54 days of revenue, i.e. 4.9 M€ to permanently finance. Over 2016-2024, WCR increased by +6069%, 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
4 934 456 €
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
76 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
52 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
54 j
WCR and payment terms evolution DEKRA SERVICES FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-82 664 €
-271 062 €
223 592 €
-3 041 205 €
5 789 150 €
2 484 191 €
2 099 487 €
4 501 581 €
4 934 456 €
Inventory turnover (days)
0
0
0
1
1
0
0
0
0
Customer payment term (days)
19
24
31
32
66
81
73
74
76
Supplier payment term (days)
150
37
111
108
132
46
52
60
52
Positioning of DEKRA SERVICES FRANCE in its sector
Comparison with sector Formation continue d'adultes
Valuation estimate
Based on 134 transactions of similar company sales
(all years),
the value of DEKRA SERVICES FRANCE is estimated at
5 393 018 €
(range 1 863 592€ - 14 675 720€).
With an EBITDA of 738 096€, the sector multiple of 2.2x is applied.
The price/revenue ratio is 0.36x
(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
134 transactions
1863k€5393k€14675k€
5 393 018 €Range: 1 863 592€ - 14 675 720€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
738 096 €×2.2x
Estimation1 600 316 €
579 902€ - 4 162 197€
Revenue Multiple30%
33 068 331 €×0.36x
Estimation11 819 907 €
3 943 567€ - 23 110 135€
Net Income Multiple20%
1 782 266 €×2.9x
Estimation5 234 440 €
1 952 859€ - 28 307 910€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 134 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 (Formation continue d'adultes)
Compare DEKRA SERVICES FRANCE with other companies in the same sector:
Frequently asked questions about DEKRA SERVICES FRANCE
What is the revenue of DEKRA SERVICES FRANCE ?
The revenue of DEKRA SERVICES FRANCE in 2024 is 33.1 M€.
Is DEKRA SERVICES FRANCE profitable?
Yes, DEKRA SERVICES FRANCE generated a net profit of 1.8 M€ in 2024.
Where is the headquarters of DEKRA SERVICES FRANCE ?
The headquarters of DEKRA SERVICES FRANCE is located in LE PLESSIS ROBINSON (92350), in the department Hauts-de-Seine.
Where to find the tax return of DEKRA SERVICES FRANCE ?
The tax return of DEKRA SERVICES FRANCE 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 DEKRA SERVICES FRANCE operate?
DEKRA SERVICES FRANCE operates in the sector Formation continue d'adultes (NAF code 85.59A). 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