Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2016-09-27 (9 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: FONDETTES (37230), Indre-et-Loire
DEMOUSSIS ENTREPRISES : revenue, balance sheet and financial ratios
DEMOUSSIS ENTREPRISES is a French company
founded 9 years ago,
specialized in the sector Activités des sièges sociaux.
Based in FONDETTES (37230),
this company of category PME
shows in 2023 a revenue of 486 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - DEMOUSSIS ENTREPRISES (SIREN 822879722)
Indicator
2023
2022
2017
Revenue
486 446 €
364 774 €
86 361 €
Net income
293 261 €
98 129 €
-50 746 €
EBITDA
95 168 €
5 688 €
-33 760 €
Net margin
60.3%
26.9%
-58.8%
Revenue and income statement
In 2023, DEMOUSSIS ENTREPRISES achieves revenue of 486 k€. Over the period 2017-2023, the company shows strong growth with a CAGR (compound annual growth rate) of +33.4%. Vs 2022, growth of +33% (365 k€ -> 486 k€). After deducting consumption (0 €), gross margin stands at 486 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 95 k€, representing 19.6% of revenue. Positive scissor effect: EBITDA margin improves by +18.0 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 293 k€, i.e. 60.3% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
486 446 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
486 446 €
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
95 168 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
92 235 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
293 261 €
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
19.6%
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 35%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 70%. 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 1.1 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 60.8% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
35.226%
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
69.615%
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
60.811%
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
1.056
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
2017
2022
2023
Debt ratio
357.708
51.759
35.226
Financial autonomy
20.574
61.378
69.615
Repayment capacity
-17.943
3.196
1.056
Cash flow / Revenue
-47.176%
28.557%
60.811%
Sector positioning
Debt ratio
35.232023
2017
2022
2023
Q1: 0.15
Med: 18.7
Q3: 101.8
Average-20 pts over 3 years
In 2023, the debt ratio of DEMOUSSIS ENTREPRISES (35.23) 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
69.61%2023
2017
2022
2023
Q1: 13.7%
Med: 51.31%
Q3: 84.16%
Good+39 pts over 3 years
In 2023, the financial autonomy of DEMOUSSIS ENTREPRISES (69.6%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
1.06 years2023
2017
2022
2023
Q1: 0.0 years
Med: 0.21 years
Q3: 3.84 years
Average+31 pts over 3 years
In 2023, the repayment capacity of DEMOUSSIS ENTREPRISES (1.06) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 860.08. 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 11.5x. Operating income very largely covers interest expenses: high safety margin.
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
860.084
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
2017
2022
2023
Liquidity ratio
559.817
553.757
860.084
Interest coverage
-25.352
90.717
11.526
Sector positioning
Liquidity ratio
860.082023
2017
2022
2023
Q1: 110.28
Med: 414.47
Q3: 1925.09
Good
In 2023, the liquidity ratio of DEMOUSSIS ENTREPRISES (860.08) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
11.53x2023
2017
2022
2023
Q1: -38.49x
Med: 0.0x
Q3: 2.71x
Excellent+46 pts over 3 years
In 2023, the interest coverage of DEMOUSSIS ENTREPRISES (11.5x) 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: 85 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 28 days. The gap of 57 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 180 days of revenue, i.e. 244 k€ to permanently finance. Over 2017-2023, WCR increased by +54%, requiring additional financing.
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
243 651 €
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
85 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
28 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
180 j
WCR and payment terms evolution DEMOUSSIS ENTREPRISES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2022
2023
Operating WCR
158 701 €
234 502 €
243 651 €
Inventory turnover (days)
0
0
0
Customer payment term (days)
111
111
85
Supplier payment term (days)
136
28
28
Positioning of DEMOUSSIS ENTREPRISES 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 DEMOUSSIS ENTREPRISES is estimated at
662 758 €
(range 317 586€ - 1 356 868€).
With an EBITDA of 95 168€, the sector multiple of 4.0x is applied.
The price/revenue ratio is 0.52x
(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
89 tx
317k€662k€1356k€
662 758 €Range: 317 586€ - 1 356 868€
NAF 5 année 2023
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
95 168 €×4.0x
Estimation382 696 €
196 312€ - 621 454€
Revenue Multiple30%
486 446 €×0.52x
Estimation254 692 €
104 187€ - 451 376€
Net Income Multiple20%
293 261 €×6.7x
Estimation1 975 012 €
940 873€ - 4 553 641€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
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 DEMOUSSIS ENTREPRISES with other companies in the same sector:
Frequently asked questions about DEMOUSSIS ENTREPRISES
What is the revenue of DEMOUSSIS ENTREPRISES ?
The revenue of DEMOUSSIS ENTREPRISES in 2023 is 486 k€.
Is DEMOUSSIS ENTREPRISES profitable?
Yes, DEMOUSSIS ENTREPRISES generated a net profit of 293 k€ in 2023.
Where is the headquarters of DEMOUSSIS ENTREPRISES ?
The headquarters of DEMOUSSIS ENTREPRISES is located in FONDETTES (37230), in the department Indre-et-Loire.
Where to find the tax return of DEMOUSSIS ENTREPRISES ?
The tax return of DEMOUSSIS ENTREPRISES 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 DEMOUSSIS ENTREPRISES operate?
DEMOUSSIS ENTREPRISES 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