Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 1987-02-01 (39 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: ALENYA (66200), Pyrenees-Orientales
DELCLOS DISTRIBUTION : revenue, balance sheet and financial ratios
DELCLOS DISTRIBUTION is a French company
founded 39 years ago,
specialized in the sector Activités des sièges sociaux.
Based in ALENYA (66200),
this company of category PME
shows in 2018 a revenue of 300€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - DELCLOS DISTRIBUTION (SIREN 340236983)
Indicator
2023
2022
2021
2020
2019
2018
2016
Revenue
N/C
N/C
N/C
N/C
N/C
300 €
300 €
Net income
56 847 €
-2 831 €
-2 243 €
-3 839 €
-6 226 €
-5 621 €
-6 662 €
EBITDA
-7 652 €
-2 653 €
-2 264 €
-2 171 €
-5 830 €
-5 760 €
-6 662 €
Net margin
N/C
N/C
N/C
N/C
N/C
-1873.7%
-2220.7%
Revenue and income statement
In 2023, DELCLOS DISTRIBUTION generates positive net income of 57 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
EBITDA (2023)
?
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
-7 652 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-7 650 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
56 847 €
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 0%. 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 93%. 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 0.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
0.134%
Financial autonomy (2023)
?
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
92.721%
Repayment capacity (2023)
?
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
0.021
Solvency indicators evolution DELCLOS DISTRIBUTION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2018
2019
2020
2021
2022
2023
Debt ratio
1.404
2.291
2.745
2.793
2.766
0.152
0.134
Financial autonomy
95.443
94.554
93.792
93.857
93.736
93.366
92.721
Repayment capacity
-1.772
-3.381
-3.63
-5.888
-10.077
-0.413
0.021
Cash flow / Revenue
-2220.667%
-1873.667%
None%
None%
None%
None%
None%
Sector positioning
Debt ratio
0.132023
2021
2022
2023
Q1: 0.15
Med: 18.7
Q3: 101.8
Excellent
In 2023, the debt ratio of DELCLOS DISTRIBUTION (0.13) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
92.72%2023
2021
2022
2023
Q1: 13.7%
Med: 51.31%
Q3: 84.16%
Excellent
In 2023, the financial autonomy of DELCLOS DISTRIBUTION (92.7%) 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
0.02 years2023
2021
2022
2023
Q1: 0.0 years
Med: 0.21 years
Q3: 3.84 years
Good
In 2023, the repayment capacity of DELCLOS DISTRIBUTION (0.02) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 104.14. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
104.135
Interest coverage (2023)
?
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
-17.407
Liquidity indicators evolution DELCLOS DISTRIBUTION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2018
2019
2020
2021
2022
2023
Liquidity ratio
39.04
26.687
25.626
11.192
6.889
4.635
104.135
Interest coverage
0.0
-3.455
-4.288
-16.859
-0.398
-6.747
-17.407
Sector positioning
Liquidity ratio
104.142023
2021
2022
2023
Q1: 110.28
Med: 414.47
Q3: 1925.09
Average
In 2023, the liquidity ratio of DELCLOS DISTRIBUTION (104.14) 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
-17.41x2023
2021
2022
2023
Q1: -38.49x
Med: 0.0x
Q3: 2.71x
Average-11 pts over 3 years
In 2023, the interest coverage of DELCLOS DISTRIBUTION (-17.4x) 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 10 days. Favorable situation: supplier credit is longer than customer credit by 10 days.
Operating WCR (2023)
?
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 (2023)
?
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 (2023)
?
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
10 j
Inventory turnover (2023)
?
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 DELCLOS DISTRIBUTION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2018
2019
2020
2021
2022
2023
Operating WCR
-16 560 €
-20 704 €
0 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
1438
1438
0
0
0
0
0
Supplier payment term (days)
119
94
218
26
26
23
10
Positioning of DELCLOS DISTRIBUTION in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 89 transactions of similar company sales
in 2023,
the value of DELCLOS DISTRIBUTION is estimated at
382 844 €
(range 182 383€ - 882 697€).
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 value2023
89 tx
182k€382k€882k€
382 844 €Range: 182 383€ - 882 697€
NAF 5 année 2023
Valuation method used
Net Income Multiple
56 847 €
×
6.7x
=382 845 €
Range: 182 383€ - 882 698€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 89 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 (Activités des sièges sociaux)
Compare DELCLOS DISTRIBUTION with other companies in the same sector:
Frequently asked questions about DELCLOS DISTRIBUTION
What is the revenue of DELCLOS DISTRIBUTION ?
The revenue of DELCLOS DISTRIBUTION in 2018 is 300€.
Is DELCLOS DISTRIBUTION profitable?
Yes, DELCLOS DISTRIBUTION generated a net profit of 57 k€ in 2023.
Where is the headquarters of DELCLOS DISTRIBUTION ?
The headquarters of DELCLOS DISTRIBUTION is located in ALENYA (66200), in the department Pyrenees-Orientales.
Where to find the tax return of DELCLOS DISTRIBUTION ?
The tax return of DELCLOS DISTRIBUTION 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 DELCLOS DISTRIBUTION operate?
DELCLOS DISTRIBUTION operates in the sector Activités des sièges sociaux (NAF code 70.10Z). 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