DELKO DEVELOPPEMENT : revenue, balance sheet and financial ratios
DELKO DEVELOPPEMENT is a French company
founded 22 years ago,
specialized in the sector Commerce de gros d'équipements automobiles.
Based in ROUSSET (13790),
this company of category PME
shows in 2024 a revenue of 13.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - DELKO DEVELOPPEMENT (SIREN 452224728)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
13 498 421 €
11 968 334 €
12 216 330 €
9 474 911 €
7 619 920 €
6 990 321 €
5 926 513 €
5 647 953 €
5 423 642 €
Net income
6 825 010 €
1 838 652 €
994 221 €
385 633 €
254 188 €
253 409 €
154 166 €
660 336 €
360 810 €
EBITDA
2 350 534 €
3 631 054 €
2 039 534 €
403 239 €
1 206 451 €
536 362 €
385 826 €
221 543 €
531 213 €
Net margin
50.6%
15.4%
8.1%
4.1%
3.3%
3.6%
2.6%
11.7%
6.7%
Revenue and income statement
In 2024, DELKO DEVELOPPEMENT achieves revenue of 13.5 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +12.1%. Vs 2023, growth of +13% (12.0 M€ -> 13.5 M€). After deducting consumption (1.8 M€), gross margin stands at 11.7 M€, i.e. a rate of 87%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 2.4 M€, representing 17.4% of revenue. Warning negative scissor effect: despite revenue change (+13%), EBITDA varies by -35%, reducing margin by 12.9 pts. This reflects costs rising faster than revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 6.8 M€, i.e. 50.6% 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
13 498 421 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
11 708 113 €
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
2 350 534 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
1 963 126 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
6 825 010 €
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
17.4%
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 15%. 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 64%. 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
14.673%
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
63.546%
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
-2.719%
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
-5.006
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
41.01
7.048
17.085
7.39
43.86
41.079
30.832
18.502
14.673
Financial autonomy
58.131
63.651
73.486
67.625
59.116
58.585
58.708
56.491
63.546
Repayment capacity
3.866
0.842
-0.867
-1.733
2.011
-2.578
0.803
0.521
-5.006
Cash flow / Revenue
8.408%
7.345%
-16.041%
-3.099%
15.275%
-9.279%
18.429%
19.899%
-2.719%
Sector positioning
Debt ratio
14.672024
2022
2023
2024
Q1: 0.26
Med: 13.62
Q3: 52.91
Average-6 pts over 3 years
In 2024, the debt ratio of DELKO DEVELOPPEMENT (14.67) 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
63.55%2024
2022
2023
2024
Q1: 21.3%
Med: 41.67%
Q3: 60.11%
Excellent
In 2024, the financial autonomy of DELKO DEVELOPPEMENT (63.5%) 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
-5.01 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.2 years
Q3: 1.87 years
Excellent-30 pts over 3 years
In 2024, the repayment capacity of DELKO DEVELOPPEMENT (-5.01) 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 344.29. 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 5.9x. 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
344.289
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
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
368.991
202.424
336.144
176.601
427.497
391.146
311.037
252.138
344.289
Interest coverage
11.312
104.335
341.244
101.055
57.427
436.37
5.479
4.322
5.881
Sector positioning
Liquidity ratio
344.292024
2022
2023
2024
Q1: 145.43
Med: 206.86
Q3: 309.41
Excellent
In 2024, the liquidity ratio of DELKO DEVELOPPEMENT (344.29) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
5.88x2024
2022
2023
2024
Q1: 0.0x
Med: 1.22x
Q3: 10.11x
Good-12 pts over 3 years
In 2024, the interest coverage of DELKO DEVELOPPEMENT (5.9x) 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. Average customer payment term: 92 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 105 days. Favorable situation: supplier credit is longer than customer credit by 13 days. Inventory turnover is 20 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 341 days of revenue, i.e. 12.8 M€ to permanently finance. Over 2016-2024, WCR increased by +179%, 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
12 780 170 €
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
92 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
105 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
20 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
341 j
WCR and payment terms evolution DELKO DEVELOPPEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
4 586 449 €
3 509 243 €
2 555 987 €
1 413 583 €
4 105 308 €
2 762 126 €
4 764 491 €
3 438 622 €
12 780 170 €
Inventory turnover (days)
3
3
2
1
1
0
8
15
20
Customer payment term (days)
49
68
89
62
106
73
82
65
92
Supplier payment term (days)
69
57
36
51
38
41
58
81
105
Positioning of DELKO DEVELOPPEMENT in its sector
Comparison with sector Commerce de gros d'équipements automobiles
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (29 transactions).
This range of 2 218 672€ to 7 087 651€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
2218k€4718k€7087k€
4 718 493 €Range: 2 218 672€ - 7 087 651€
NAF 5 année 2024
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 29 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 (Commerce de gros d'équipements automobiles)
Compare DELKO DEVELOPPEMENT with other companies in the same sector:
Frequently asked questions about DELKO DEVELOPPEMENT
What is the revenue of DELKO DEVELOPPEMENT ?
The revenue of DELKO DEVELOPPEMENT in 2024 is 13.5 M€.
Is DELKO DEVELOPPEMENT profitable?
Yes, DELKO DEVELOPPEMENT generated a net profit of 6.8 M€ in 2024.
Where is the headquarters of DELKO DEVELOPPEMENT ?
The headquarters of DELKO DEVELOPPEMENT is located in ROUSSET (13790), in the department Bouches-du-Rhone.
Where to find the tax return of DELKO DEVELOPPEMENT ?
The tax return of DELKO DEVELOPPEMENT 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 DELKO DEVELOPPEMENT operate?
DELKO DEVELOPPEMENT operates in the sector Commerce de gros d'équipements automobiles (NAF code 45.31Z). 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