Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 2000-03-16 (26 years)Status: ActiveBusiness sector: Gestion de fondsLocation: PARIS (75008), Paris
DELUBAC ASSET MANAGEMENT : revenue, balance sheet and financial ratios
DELUBAC ASSET MANAGEMENT is a French company
founded 26 years ago,
specialized in the sector Gestion de fonds.
Based in PARIS (75008),
this company of category ETI
shows in 2023 a revenue of 1.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - DELUBAC ASSET MANAGEMENT (SIREN 430045229)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 731 327 €
2 237 025 €
3 761 722 €
3 125 889 €
3 575 090 €
3 765 486 €
4 954 197 €
4 024 079 €
Net income
-3 890 011 €
-2 865 278 €
-117 778 €
-160 885 €
14 662 €
-454 872 €
195 444 €
202 514 €
EBITDA
-3 896 510 €
-2 511 834 €
17 739 €
-171 171 €
-162 045 €
-405 842 €
428 127 €
410 981 €
Net margin
-224.7%
-128.1%
-3.1%
-5.1%
0.4%
-12.1%
3.9%
5.0%
Revenue and income statement
In 2023, DELUBAC ASSET MANAGEMENT achieves revenue of 1.7 M€. Revenue is declining over the period 2016-2023 (CAGR: -11.4%). Significant drop of -23% vs 2022. After deducting consumption (0 €), gross margin stands at 1.7 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 -3.9 M€, representing -225.1% of revenue. Warning negative scissor effect: despite revenue change (-23%), EBITDA varies by -55%, reducing margin by 112.8 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -3.9 M€ (-224.7% of revenue), which will impact equity.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 731 327 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 731 327 €
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
-3 896 510 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-3 885 544 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-3 890 011 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-223.9%
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 -103%. 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 -43%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
-102.887%
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
-43.248%
Cash flow / Revenue (2023)
?
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
-223.599%
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
0.0
Asset age ratio (2023)
?
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
Debt ratio
0.0
5.801
6.535
0.0
0.003
0.006
77.839
-102.887
Financial autonomy
77.886
74.581
77.71
78.463
76.806
76.569
31.363
-43.248
Repayment capacity
0.0
1.29
-0.571
0.0
0.0
0.0
-0.238
0.0
Cash flow / Revenue
5.059%
4.041%
-11.98%
-0.215%
-4.975%
-2.849%
-126.434%
-223.599%
Sector positioning
Debt ratio
-102.892023
2021
2022
2023
Q1: 0.0
Med: 10.73
Q3: 105.57
Excellent
In 2023, the debt ratio of DELUBAC ASSET MANAGEMENT (-102.89) 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
-43.25%2023
2021
2022
2023
Q1: 7.74%
Med: 49.44%
Q3: 87.29%
Average-42 pts over 3 years
In 2023, the financial autonomy of DELUBAC ASSET MANAGEMENT (-43.2%) 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 years2023
2021
2022
2023
Q1: -0.04 years
Med: 0.0 years
Q3: 3.17 years
Good
In 2023, the repayment capacity of DELUBAC ASSET MANAGEMENT (0.00) 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 60.96. 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
60.962
Interest coverage (2023)
?
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
Liquidity ratio
486.852
526.857
687.424
530.063
425.793
419.683
225.01
60.962
Interest coverage
0.0
1.333
-6.476
-4.657
-0.287
4.442
-1.317
-0.404
Sector positioning
Liquidity ratio
60.962023
2021
2022
2023
Q1: 99.39
Med: 452.65
Q3: 2886.83
Average-26 pts over 3 years
In 2023, the liquidity ratio of DELUBAC ASSET MANAGEMENT (60.96) 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
-0.4x2023
2021
2022
2023
Q1: -59.6x
Med: 0.0x
Q3: 0.0x
Average-25 pts over 3 years
In 2023, the interest coverage of DELUBAC ASSET MANAGEMENT (-0.4x) 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: 32 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 78 days. Excellent situation: suppliers finance 46 days of the operating cycle (retail model). WCR is negative (-68 days): operations structurally generate cash. Notable WCR improvement over the period (-138%), freeing up cash.
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
-328 900 €
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
32 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
78 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 in days of revenue (2023)
?
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
-68 j
WCR and payment terms evolution DELUBAC ASSET MANAGEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
861 274 €
1 125 197 €
206 349 €
153 228 €
302 524 €
594 841 €
-470 402 €
-328 900 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
1
2
0
0
110
82
19
32
Supplier payment term (days)
44
40
37
40
39
86
53
78
Positioning of DELUBAC ASSET MANAGEMENT in its sector
Comparison with sector Gestion de fonds
Valuation estimate
Based on 77 transactions of similar company sales
in 2023,
the value of DELUBAC ASSET MANAGEMENT is estimated at
869 998 €
(range 581 365€ - 1 359 089€).
The price/revenue ratio is 0.50x
(in line with sector norms).
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
77 tx
581k€869k€1359k€
869 998 €Range: 581 365€ - 1 359 089€
NAF 5 année 2023
Valuation method used
Revenue Multiple
1 731 327 €
×
0.50x
=869 998 €
Range: 581 365€ - 1 359 090€
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 77 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 (Gestion de fonds)
Compare DELUBAC ASSET MANAGEMENT with other companies in the same sector:
Frequently asked questions about DELUBAC ASSET MANAGEMENT
What is the revenue of DELUBAC ASSET MANAGEMENT ?
The revenue of DELUBAC ASSET MANAGEMENT in 2023 is 1.7 M€.
Is DELUBAC ASSET MANAGEMENT profitable?
DELUBAC ASSET MANAGEMENT recorded a net loss in 2023.
Where is the headquarters of DELUBAC ASSET MANAGEMENT ?
The headquarters of DELUBAC ASSET MANAGEMENT is located in PARIS (75008), in the department Paris.
Where to find the tax return of DELUBAC ASSET MANAGEMENT ?
The tax return of DELUBAC ASSET MANAGEMENT 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 DELUBAC ASSET MANAGEMENT operate?
DELUBAC ASSET MANAGEMENT operates in the sector Gestion de fonds (NAF code 66.30Z). 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