DEPANNAGE RESTAURANT COLLECTIVITE EQUIPEMENT D.R.C.E. : revenue, balance sheet and financial ratios

DEPANNAGE RESTAURANT COLLECTIVITE EQUIPEMENT D.R.C.E. is a French company founded 38 years ago, specialized in the sector Location de terrains et d'autres biens immobiliers. Based in MARSANNAY-LA-COTE (21160), this company of category PME shows in 2025 a revenue of 307 k€. Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.

Data updated on 2026-05-09

Sources : INPI & INSEE SIRENE - Processing : Ministry of Economy

Financial history - DEPANNAGE RESTAURANT COLLECTIVITE EQUIPEMENT D.R.C.E. (SIREN 342245859)
Indicator 2025 2022 2020 2019 2018 2017 2016
Revenue 307 116 € N/C N/C 946 704 € 921 534 € 927 110 € 875 255 €
Net income 253 943 € 123 990 € 89 436 € 7 342 € 6 798 € 7 416 € 5 130 €
EBITDA 64 199 € N/C N/C -87 736 € 2 146 € -4 930 € 8 965 €
Net margin 82.7% N/C N/C 0.8% 0.7% 0.8% 0.6%

Revenue and income statement

In 2025, DEPANNAGE RESTAURANT COLLECTIVITE EQUIPEMENT D.R.C.E. achieves revenue of 307 k€. Revenue is declining over the period 2016-2025 (CAGR: -11.0%). After deducting consumption (125 k€), gross margin stands at 182 k€, i.e. a rate of 59%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 64 k€, representing 20.9% of 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 254 k€, i.e. 82.7% of revenue. This profit can be retained or distributed to shareholders.

Revenue (2025) ?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production

307 116 €

Gross margin (2025) ?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed

182 353 €

EBITDA (2025) ?
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

64 199 €

EBIT (2025) ?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals

65 222 €

Net income (2025) ?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax

253 943 €

EBITDA margin (2025) ?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability
5-10% : Average
< 5% : Low

20.9%

Loading income statement...

Chart evolution

Show :

Assets

Loading data...

Liabilities

Loading data...

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 99%. 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 0.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 17.5% 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 (2025) ?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low
50-100% : Moderate
> 100% : High

0.103%

Financial autonomy (2025) ?
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

98.704%

Cash flow / Revenue (2025) ?
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

17.5%

Repayment capacity (2025) ?
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

0.017

Asset age ratio (2025) ?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Interpretation
< 50% : Recent assets
50-70% : Normal wear
> 70% : Aging assets

79.4%

Solvency indicators evolution
DEPANNAGE RESTAURANT COLLECTIVITE EQUIPEMENT D.R.C.E.

Sector positioning

Debt ratio
0.1 2025
2020
2022
2025
Q1: 0.0
Med: 8.6
Q3: 105.48
Good

In 2025, the debt ratio of DEPANNAGE RESTAURANT COLL... (0.10) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.

Financial autonomy
98.7% 2025
2020
2022
2025
Q1: 4.5%
Med: 47.12%
Q3: 86.18%
Excellent +16 pts over 3 years

In 2025, the financial autonomy of DEPANNAGE RESTAURANT COLL... (98.7%) 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
0.02 years 2025
2025
Q1: 0.0 years
Med: 1.02 years
Q3: 9.03 years
Good

In 2025, the repayment capacity of DEPANNAGE RESTAURANT COLL... (0.02) 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 8361.60. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.

Liquidity ratio (2025) ?
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

8361.601

Interest coverage (2025) ?
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

0.0

Liquidity indicators evolution
DEPANNAGE RESTAURANT COLLECTIVITE EQUIPEMENT D.R.C.E.

Sector positioning

Liquidity ratio
8361.6 2025
2020
2022
2025
Q1: 94.89
Med: 385.78
Q3: 1921.45
Excellent +31 pts over 3 years

In 2025, the liquidity ratio of DEPANNAGE RESTAURANT COLL... (8361.60) 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
0.0x 2025
2025
Q1: -0.08x
Med: 0.0x
Q3: 12.13x
Good

In 2025, the interest coverage of DEPANNAGE RESTAURANT COLL... (0.0x) 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: 107 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 14 days. The gap of 93 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 109 days of revenue, i.e. 93 k€ to permanently finance. Notable WCR improvement over the period (-38%), freeing up cash.

Operating WCR (2025) ?
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

92 562 €

Customer credit (2025) ?
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

107 j

Supplier credit (2025) ?
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

14 j

Inventory turnover (2025) ?
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 (2025) ?
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

109 j

WCR and payment terms evolution
DEPANNAGE RESTAURANT COLLECTIVITE EQUIPEMENT D.R.C.E.

Positioning of DEPANNAGE RESTAURANT COLLECTIVITE EQUIPEMENT D.R.C.E. in its sector

Comparison with sector Location de terrains et d'autres biens immobiliers

Valuation estimate

Based on 117 transactions of similar company sales in 2025, the value of DEPANNAGE RESTAURANT COLLECTIVITE EQUIPEMENT D.R.C.E. is estimated at 406 010 € (range 159 982€ - 998 435€). With an EBITDA of 64 199€, the sector multiple of 2.7x is applied. The price/revenue ratio is 0.92x (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.

Estimated enterprise value 2025
117 transactions
159k€ 406k€ 998k€
406 010 € Range: 159 982€ - 998 435€
NAF 5 année 2025

Valuation detail by method

Ajustez les pondérations selon votre analyse

EBITDA Multiple 50%
64 199 € × 2.7x
Estimation 172 065 €
112 510€ - 502 854€
Revenue Multiple 30%
307 116 € × 0.92x
Estimation 282 027 €
132 443€ - 665 099€
Net Income Multiple 20%
253 943 € × 4.6x
Estimation 1 176 851 €
319 974€ - 2 737 395€

Valuation evolution

How is this estimate calculated?

This estimate is based on the analysis of 117 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 (Location de terrains et d'autres biens immobiliers)

Compare DEPANNAGE RESTAURANT COLLECTIVITE EQUIPEMENT D.R.C.E. with other companies in the same sector:

Voir toutes les statistiques du secteur Location de terrains et d'autres biens immobiliers

Frequently asked questions about DEPANNAGE RESTAURANT COLLECTIVITE EQUIPEMENT D.R.C.E.

What is the revenue of DEPANNAGE RESTAURANT COLLECTIVITE EQUIPEMENT D.R.C.E. ?

The revenue of DEPANNAGE RESTAURANT COLLECTIVITE EQUIPEMENT D.R.C.E. in 2025 is 307 k€.

Is DEPANNAGE RESTAURANT COLLECTIVITE EQUIPEMENT D.R.C.E. profitable?

Yes, DEPANNAGE RESTAURANT COLLECTIVITE EQUIPEMENT D.R.C.E. generated a net profit of 254 k€ in 2025.

Where is the headquarters of DEPANNAGE RESTAURANT COLLECTIVITE EQUIPEMENT D.R.C.E. ?

The headquarters of DEPANNAGE RESTAURANT COLLECTIVITE EQUIPEMENT D.R.C.E. is located in MARSANNAY-LA-COTE (21160), in the department Cote-d'Or.

Where to find the tax return of DEPANNAGE RESTAURANT COLLECTIVITE EQUIPEMENT D.R.C.E. ?

The tax return of DEPANNAGE RESTAURANT COLLECTIVITE EQUIPEMENT D.R.C.E. 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 DEPANNAGE RESTAURANT COLLECTIVITE EQUIPEMENT D.R.C.E. operate?

DEPANNAGE RESTAURANT COLLECTIVITE EQUIPEMENT D.R.C.E. operates in the sector Location de terrains et d'autres biens immobiliers (NAF code 68.20B). See the 'Sector positioning' section above to compare the company with its competitors.