Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2011-09-01 (14 years)Status: ActiveBusiness sector: Construction de maisons individuellesLocation: CADAUJAC (33140), Gironde
DEMEURES D'AQUITAINE : revenue, balance sheet and financial ratios
DEMEURES D'AQUITAINE is a French company
founded 14 years ago,
specialized in the sector Construction de maisons individuelles.
Based in CADAUJAC (33140),
this company of category PME
shows in 2024 a revenue of 8.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - DEMEURES D'AQUITAINE (SIREN 534365309)
Indicator
2024
2023
2021
2020
2019
2018
2017
2016
2015
Revenue
8 082 320 €
9 408 912 €
4 486 605 €
3 545 364 €
3 283 144 €
6 062 980 €
8 694 147 €
11 057 209 €
10 663 039 €
Net income
184 127 €
-60 852 €
18 662 €
-474 042 €
-531 569 €
-769 077 €
-351 944 €
-701 278 €
18 426 €
EBITDA
148 174 €
-103 855 €
-108 475 €
-346 492 €
-601 641 €
-1 009 151 €
-1 069 273 €
-1 034 289 €
-13 749 €
Net margin
2.3%
-0.6%
0.4%
-13.4%
-16.2%
-12.7%
-4.0%
-6.3%
0.2%
Revenue and income statement
In 2024, DEMEURES D'AQUITAINE achieves revenue of 8.1 M€. Activity remains stable over the period (CAGR: -3.0%). Significant drop of -14% vs 2023. After deducting consumption (2.2 M€), gross margin stands at 5.9 M€, i.e. a rate of 73%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 148 k€, representing 1.8% of revenue. Positive scissor effect: EBITDA margin improves by +2.9 pts, sign of improved operational efficiency. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 184 k€, i.e. 2.3% 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
8 082 320 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
5 903 341 €
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
148 174 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
216 612 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
184 127 €
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
1.8%
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 8%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Cash flow represents 1.0% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
0.0%
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
8.36%
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
1.044%
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
0.0
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
2015
2016
2017
2018
2019
2020
2021
2023
2024
Debt ratio
756.514
-360.256
-179.358
-119.076
-112.968
-85.875
0.0
0.0
0.0
Financial autonomy
2.376
-10.115
-23.511
-56.095
-122.51
-150.695
-20.095
-15.182
8.36
Repayment capacity
-40.173
-2.841
-4.018
-2.139
-4.863
-6.784
0.0
0.0
0.0
Cash flow / Revenue
-0.194%
-6.673%
-4.353%
-15.617%
-15.812%
-9.673%
0.162%
-0.94%
1.044%
Sector positioning
Debt ratio
0.02024
2021
2023
2024
Q1: 0.02
Med: 9.46
Q3: 42.45
Excellent
In 2024, the debt ratio of DEMEURES D'AQUITAINE (0.00) 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
8.36%2024
2021
2023
2024
Q1: 5.82%
Med: 26.77%
Q3: 49.1%
Average
In 2024, the financial autonomy of DEMEURES D'AQUITAINE (8.4%) 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 years2024
2021
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.71 years
Excellent
In 2024, the repayment capacity of DEMEURES D'AQUITAINE (0.00) 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 102.79. 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 10.1x. 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
102.79
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
2015
2016
2017
2018
2019
2020
2021
2023
2024
Liquidity ratio
103.627
120.204
102.681
98.84
108.62
90.27
89.387
88.826
102.79
Interest coverage
-48.513
-1.492
-1.776
-1.632
-3.496
-8.428
-27.25
-15.259
10.062
Sector positioning
Liquidity ratio
102.792024
2021
2023
2024
Q1: 127.72
Med: 185.05
Q3: 290.78
Watch
In 2024, the liquidity ratio of DEMEURES D'AQUITAINE (102.79) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
10.06x2024
2021
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 1.47x
Excellent+50 pts over 3 years
In 2024, the interest coverage of DEMEURES D'AQUITAINE (10.1x) 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: 55 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 55 days. Overall, WCR represents 51 days of revenue, i.e. 1.1 M€ to permanently finance. Notable WCR improvement over the period (-63%), freeing up cash.
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
1 140 254 €
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
55 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
55 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
51 j
WCR and payment terms evolution DEMEURES D'AQUITAINE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2023
2024
Operating WCR
3 066 477 €
3 569 267 €
2 644 673 €
2 129 622 €
1 339 490 €
78 388 €
-16 645 €
872 300 €
1 140 254 €
Inventory turnover (days)
7
1
2
2
2
0
0
0
0
Customer payment term (days)
81
94
69
75
101
76
49
54
55
Supplier payment term (days)
82
78
81
92
114
106
95
78
55
Positioning of DEMEURES D'AQUITAINE in its sector
Comparison with sector Construction de maisons individuelles
Valuation estimate
Based on 113 transactions of similar company sales
(all years),
the value of DEMEURES D'AQUITAINE is estimated at
628 502 €
(range 318 522€ - 1 714 676€).
With an EBITDA of 148 174€, the sector multiple of 3.6x is applied.
The price/revenue ratio is 0.11x
(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
113 transactions
318k€628k€1714k€
628 502 €Range: 318 522€ - 1 714 676€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
148 174 €×3.6x
Estimation540 574 €
203 714€ - 747 616€
Revenue Multiple30%
8 082 320 €×0.11x
Estimation889 348 €
618 922€ - 3 486 975€
Net Income Multiple20%
184 127 €×2.5x
Estimation457 056 €
154 945€ - 1 473 883€
How is this estimate calculated?
This estimate is based on the analysis of 113 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 (Construction de maisons individuelles)
Compare DEMEURES D'AQUITAINE with other companies in the same sector:
Frequently asked questions about DEMEURES D'AQUITAINE
What is the revenue of DEMEURES D'AQUITAINE ?
The revenue of DEMEURES D'AQUITAINE in 2024 is 8.1 M€.
Is DEMEURES D'AQUITAINE profitable?
Yes, DEMEURES D'AQUITAINE generated a net profit of 184 k€ in 2024.
Where is the headquarters of DEMEURES D'AQUITAINE ?
The headquarters of DEMEURES D'AQUITAINE is located in CADAUJAC (33140), in the department Gironde.
Where to find the tax return of DEMEURES D'AQUITAINE ?
The tax return of DEMEURES D'AQUITAINE 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 DEMEURES D'AQUITAINE operate?
DEMEURES D'AQUITAINE operates in the sector Construction de maisons individuelles (NAF code 41.20A). 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