Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2003-04-23 (23 years)Status: ActiveBusiness sector: Promotion immobilière d'autres bâtimentsLocation: BORDEAUX (33000), Gironde
DELIS AMENAGEMENT : revenue, balance sheet and financial ratios
DELIS AMENAGEMENT is a French company
founded 23 years ago,
specialized in the sector Promotion immobilière d'autres bâtiments.
Based in BORDEAUX (33000),
this company of category PME
shows in 2017 a revenue of 1.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - DELIS AMENAGEMENT (SIREN 448291708)
Indicator
2020
2019
2018
2017
2016
Revenue
N/C
N/C
N/C
1 616 980 €
944 851 €
Net income
35 662 €
29 455 €
35 467 €
34 997 €
144 857 €
EBITDA
N/C
N/C
N/C
68 232 €
169 726 €
Net margin
N/C
N/C
N/C
2.2%
15.3%
Revenue and income statement
In 2020, DELIS AMENAGEMENT generates positive net income of 36 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2020: 145 k€ -> 36 k€.
Net income (2020)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
35 662 €
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 590%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 12%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2020)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
590.499%
Financial autonomy (2020)
?
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
12.093%
Asset age ratio (2020)
?
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
Debt ratio
0.0
2.556
132.346
542.279
590.499
Financial autonomy
11.003
6.332
8.754
7.857
12.093
Repayment capacity
0.0
0.083
None
None
None
Cash flow / Revenue
15.4%
2.205%
None%
None%
None%
Sector positioning
Debt ratio
590.52020
2018
2019
2020
Q1: 0.0
Med: 6.39
Q3: 172.17
Average
In 2020, the debt ratio of DELIS AMENAGEMENT (590.50) 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
12.09%2020
2018
2019
2020
Q1: 0.01%
Med: 13.04%
Q3: 51.4%
Average+8 pts over 3 years
In 2020, the financial autonomy of DELIS AMENAGEMENT (12.1%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 258.39. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2020)
?
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
258.391
Liquidity indicators evolution DELIS AMENAGEMENT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
Liquidity ratio
110.872
103.911
125.879
140.571
258.391
Interest coverage
0.0
0.0
None
None
None
Sector positioning
Liquidity ratio
258.392020
2018
2019
2020
Q1: 139.56
Med: 311.62
Q3: 1005.02
Average+18 pts over 3 years
In 2020, the liquidity ratio of DELIS AMENAGEMENT (258.39) 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.
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 (2020)
?
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 (2020)
?
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 (2020)
?
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 (2020)
?
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 DELIS AMENAGEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
Operating WCR
-343 453 €
-249 872 €
0 €
0 €
0 €
Inventory turnover (days)
97
305
0
0
0
Customer payment term (days)
0
16
0
0
0
Supplier payment term (days)
10
0
0
0
0
Positioning of DELIS AMENAGEMENT in its sector
Comparison with sector Promotion immobilière d'autres bâtiments
Valuation estimate
Based on 80 transactions of similar company sales
(all years),
the value of DELIS AMENAGEMENT is estimated at
83 752 €
(range 26 016€ - 230 435€).
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 value2020
80 tx
26k€83k€230k€
83 752 €Range: 26 016€ - 230 435€
NAF 5 all-time
Valuation method used
Net Income Multiple
35 662 €
×
2.3x
=83 752 €
Range: 26 017€ - 230 436€
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 d'autres bâtiments)
Compare DELIS AMENAGEMENT with other companies in the same sector:
Frequently asked questions about DELIS AMENAGEMENT
What is the revenue of DELIS AMENAGEMENT ?
The revenue of DELIS AMENAGEMENT in 2017 is 1.6 M€.
Is DELIS AMENAGEMENT profitable?
Yes, DELIS AMENAGEMENT generated a net profit of 36 k€ in 2020.
Where is the headquarters of DELIS AMENAGEMENT ?
The headquarters of DELIS AMENAGEMENT is located in BORDEAUX (33000), in the department Gironde.
Where to find the tax return of DELIS AMENAGEMENT ?
The tax return of DELIS AMENAGEMENT 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 DELIS AMENAGEMENT operate?
DELIS AMENAGEMENT operates in the sector Promotion immobilière d'autres bâtiments (NAF code 41.10C). 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