DEPREUX-CONSTRUCTION : revenue, balance sheet and financial ratios
DEPREUX-CONSTRUCTION is a French company
founded 37 years ago,
specialized in the sector Ingénierie, études techniques.
Based in REZE (44400),
this company of category PME
shows in 2024 a revenue of 14.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - DEPREUX-CONSTRUCTION (SIREN 350460101)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
2013
Revenue
14 042 773 €
17 567 930 €
15 007 679 €
15 640 060 €
18 363 380 €
19 451 784 €
18 681 060 €
20 274 585 €
18 627 540 €
16 178 703 €
15 469 702 €
15 551 497 €
Net income
18 427 €
297 766 €
118 084 €
156 591 €
868 150 €
932 320 €
969 662 €
909 465 €
850 261 €
753 226 €
802 871 €
705 455 €
EBITDA
3 446 €
394 340 €
90 313 €
338 351 €
1 308 899 €
1 382 604 €
1 555 881 €
1 735 944 €
1 500 374 €
1 053 853 €
1 248 751 €
1 116 008 €
Net margin
0.1%
1.7%
0.8%
1.0%
4.7%
4.8%
5.2%
4.5%
4.6%
4.7%
5.2%
4.5%
Revenue and income statement
In 2024, DEPREUX-CONSTRUCTION achieves revenue of 14.0 M€. Activity remains stable over the period (CAGR: -0.9%). Significant drop of -20% vs 2023. After deducting consumption (0 €), gross margin stands at 14.0 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 k€, representing 0.0% of revenue. Warning negative scissor effect: despite revenue change (-20%), EBITDA varies by -99%, reducing margin by 2.2 pts. This reflects costs rising faster than revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 18 k€, i.e. 0.1% 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
14 042 773 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
14 042 773 €
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
3 446 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-134 297 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
18 427 €
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
0.0%
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 21%. 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 26%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 3.2 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 0.8% 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
21.095%
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
26.494%
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
0.772%
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
3.241
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
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.087
33.298
26.059
18.174
12.317
15.723
38.272
12.546
44.982
51.504
30.867
21.095
Financial autonomy
28.828
26.054
25.357
25.426
8.955
26.679
23.899
25.71
18.555
21.808
23.791
26.494
Repayment capacity
0.001
0.543
0.471
0.259
0.172
0.261
0.722
0.255
1.848
4.881
1.34
3.241
Cash flow / Revenue
5.438%
6.001%
5.133%
6.17%
6.366%
6.363%
5.582%
5.582%
2.152%
1.055%
2.356%
0.772%
Sector positioning
Debt ratio
21.092024
2022
2023
2024
Q1: 0.0
Med: 8.25
Q3: 42.9
Average-11 pts over 3 years
In 2024, the debt ratio of DEPREUX-CONSTRUCTION (21.09) 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
26.49%2024
2022
2023
2024
Q1: 11.27%
Med: 37.87%
Q3: 61.33%
Average
In 2024, the financial autonomy of DEPREUX-CONSTRUCTION (26.5%) 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
3.24 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.9 years
Average
In 2024, the repayment capacity of DEPREUX-CONSTRUCTION (3.24) 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 157.46. 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 133.2x. 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
157.455
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
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
129.619
146.539
140.553
145.319
113.486
165.843
168.226
158.404
148.854
156.82
152.441
157.455
Interest coverage
0.083
0.464
0.866
0.46
0.285
0.225
0.12
0.124
0.459
3.715
1.407
133.227
Sector positioning
Liquidity ratio
157.462024
2022
2023
2024
Q1: 148.97
Med: 229.92
Q3: 405.25
Average
In 2024, the liquidity ratio of DEPREUX-CONSTRUCTION (157.46) 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
133.23x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 2.05x
Excellent
In 2024, the interest coverage of DEPREUX-CONSTRUCTION (133.2x) 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: 60 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 62 days. Favorable situation: supplier credit is longer than customer credit by 2 days. Overall, WCR represents 59 days of revenue, i.e. 2.3 M€ to permanently finance. Over 2013-2024, WCR increased by +645%, 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
2 300 628 €
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
60 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
62 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
59 j
WCR and payment terms evolution DEPREUX-CONSTRUCTION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
309 008 €
1 095 874 €
819 451 €
1 099 584 €
632 973 €
1 339 992 €
1 537 664 €
1 017 148 €
1 428 719 €
1 179 003 €
2 487 443 €
2 300 628 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
0
0
0
Customer payment term (days)
3
25
27
32
209
25
35
30
34
33
57
60
Supplier payment term (days)
66
64
64
59
64
65
65
71
78
67
62
62
Positioning of DEPREUX-CONSTRUCTION in its sector
Comparison with sector Ingénierie, études techniques
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (40 transactions).
This range of 610 909€ to 1 064 989€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
610k€709k€1064k€
709 741 €Range: 610 909€ - 1 064 989€
NAF 5 année 2024
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 40 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 (Ingénierie, études techniques)
Compare DEPREUX-CONSTRUCTION with other companies in the same sector:
Frequently asked questions about DEPREUX-CONSTRUCTION
What is the revenue of DEPREUX-CONSTRUCTION ?
The revenue of DEPREUX-CONSTRUCTION in 2024 is 14.0 M€.
Is DEPREUX-CONSTRUCTION profitable?
Yes, DEPREUX-CONSTRUCTION generated a net profit of 18 k€ in 2024.
Where is the headquarters of DEPREUX-CONSTRUCTION ?
The headquarters of DEPREUX-CONSTRUCTION is located in REZE (44400), in the department Loire-Atlantique.
Where to find the tax return of DEPREUX-CONSTRUCTION ?
The tax return of DEPREUX-CONSTRUCTION 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 DEPREUX-CONSTRUCTION operate?
DEPREUX-CONSTRUCTION operates in the sector Ingénierie, études techniques (NAF code 71.12B). 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