Employees: 21 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2008-03-15 (18 years)Status: ActiveBusiness sector: Construction de réseaux pour fluidesLocation: MERIGNAC (33700), Gironde
DENYS FRANCE : revenue, balance sheet and financial ratios
DENYS FRANCE is a French company
founded 18 years ago,
specialized in the sector Construction de réseaux pour fluides.
Based in MERIGNAC (33700),
this company of category PME
shows in 2024 a revenue of 33.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - DENYS FRANCE (SIREN 503648180)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
33 065 187 €
41 530 964 €
37 874 805 €
39 309 712 €
32 531 293 €
43 934 990 €
33 627 386 €
31 601 091 €
1 502 416 €
Net income
1 294 593 €
2 255 631 €
76 766 €
630 760 €
250 012 €
-859 089 €
1 522 115 €
1 417 697 €
79 041 €
EBITDA
-2 004 198 €
-209 472 €
-1 200 510 €
-2 805 783 €
-1 156 192 €
1 497 251 €
4 241 625 €
3 887 201 €
161 088 €
Net margin
3.9%
5.4%
0.2%
1.6%
0.8%
-2.0%
4.5%
4.5%
5.3%
Revenue and income statement
In 2024, DENYS FRANCE achieves revenue of 33.1 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +47.2%. Significant drop of -20% vs 2023. After deducting consumption (7.9 M€), gross margin stands at 25.2 M€, i.e. a rate of 76%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -2.0 M€, representing -6.1% of revenue. Warning negative scissor effect: despite revenue change (-20%), EBITDA varies by -857%, reducing margin by 5.6 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 1.3 M€, i.e. 3.9% 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
33 065 187 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
25 166 753 €
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
-2 004 198 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
266 870 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 294 593 €
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
-6.1%
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 199%. 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 11%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
199.428%
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
11.067%
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
-2.908%
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
-8.897
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
910.118
24.721
103.895
378.299
296.645
160.917
300.516
1.519
199.428
Financial autonomy
5.801
11.072
12.777
8.907
11.695
14.962
10.051
20.469
11.067
Repayment capacity
15.724
0.18
1.272
440.615
-62.145
-1.518
-4.321
-0.453
-8.897
Cash flow / Revenue
7.746%
6.89%
7.629%
0.045%
-0.372%
-8.531%
-5.935%
-0.435%
-2.908%
Sector positioning
Debt ratio
199.432024
2022
2023
2024
Q1: 1.15
Med: 24.5
Q3: 76.99
Watch
In 2024, the debt ratio of DENYS FRANCE (199.43) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
11.07%2024
2022
2023
2024
Q1: 16.46%
Med: 32.68%
Q3: 51.92%
Watch
In 2024, the financial autonomy of DENYS FRANCE (11.1%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
-8.9 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.65 years
Q3: 2.23 years
Excellent
In 2024, the repayment capacity of DENYS FRANCE (-8.90) 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 201.24. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
201.236
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Formula
EBIT / Interest expenses
Interpretation
> 3 : Comfortable 1.5-3 : Acceptable < 1.5 : Risk
-6.604
Liquidity indicators evolution DENYS FRANCE
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
201.799
215.632
218.871
194.068
286.037
243.639
253.093
202.148
201.236
Interest coverage
4.516
0.456
0.114
1.361
-1.78
-1.191
-9.818
-7.281
-6.604
Sector positioning
Liquidity ratio
201.242024
2022
2023
2024
Q1: 137.66
Med: 183.25
Q3: 263.2
Good-16 pts over 3 years
In 2024, the liquidity ratio of DENYS FRANCE (201.24) 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
-6.6x2024
2022
2023
2024
Q1: 0.0x
Med: 1.07x
Q3: 7.11x
Watch
In 2024, the interest coverage of DENYS FRANCE (-6.6x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 88 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 154 days. Excellent situation: suppliers finance 66 days of the operating cycle (retail model). Inventory turnover is 14 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 285 days of revenue, i.e. 26.2 M€ to permanently finance. Over 2016-2024, WCR increased by +1405%, 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
26 153 571 €
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
88 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
154 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
14 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
285 j
WCR and payment terms evolution DENYS FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
1 737 244 €
4 112 250 €
10 331 678 €
15 101 774 €
12 040 157 €
8 766 066 €
4 658 222 €
11 352 074 €
26 153 571 €
Inventory turnover (days)
125
1
0
3
27
6
11
14
14
Customer payment term (days)
322
110
177
135
124
68
98
49
88
Supplier payment term (days)
210
50
72
54
39
41
78
59
154
Positioning of DENYS FRANCE in its sector
Comparison with sector Construction de réseaux pour fluides
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (33 transactions).
This range of 1 676 328€ to 7 655 107€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
1676k€2252k€7655k€
2 252 863 €Range: 1 676 328€ - 7 655 107€
NAF 5 all-time
How is this estimate calculated?
This estimate is based on the analysis of 33 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 réseaux pour fluides)
Compare DENYS FRANCE with other companies in the same sector:
Yes, DENYS FRANCE generated a net profit of 1.3 M€ in 2024.
Where is the headquarters of DENYS FRANCE ?
The headquarters of DENYS FRANCE is located in MERIGNAC (33700), in the department Gironde.
Where to find the tax return of DENYS FRANCE ?
The tax return of DENYS FRANCE 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 DENYS FRANCE operate?
DENYS FRANCE operates in the sector Construction de réseaux pour fluides (NAF code 42.21Z). 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