Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 1991-07-15 (34 years)Status: ActiveBusiness sector: Activités des marchands de biens immobiliersLocation: LA FOUILLOUSE (42480), Loire
DESJOYAUX FINANCE : revenue, balance sheet and financial ratios
DESJOYAUX FINANCE is a French company
founded 34 years ago,
specialized in the sector Activités des marchands de biens immobiliers.
Based in LA FOUILLOUSE (42480),
this company of category ETI
shows in 2025 a revenue of 1.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - DESJOYAUX FINANCE (SIREN 382619484)
Indicator
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 398 812 €
1 411 814 €
1 512 865 €
1 955 480 €
1 539 833 €
1 154 379 €
92 470 €
80 102 €
N/C
N/C
Net income
5 854 006 €
5 834 151 €
6 233 282 €
6 105 979 €
1 176 175 €
2 056 052 €
638 294 €
2 266 654 €
2 296 747 €
1 706 814 €
EBITDA
70 514 €
63 975 €
43 461 €
341 465 €
21 362 €
-117 568 €
-112 294 €
-137 300 €
-145 595 €
-147 708 €
Net margin
418.5%
413.2%
412.0%
312.2%
76.4%
178.1%
690.3%
2829.7%
N/C
N/C
Revenue and income statement
In 2025, DESJOYAUX FINANCE achieves revenue of 1.4 M€. Over the period 2018-2025, the company shows strong growth with a CAGR (compound annual growth rate) of +50.5%. Slight decline of -1% vs 2024. After deducting consumption (0 €), gross margin stands at 1.4 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 71 k€, representing 5.0% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 5.9 M€, i.e. 418.5% 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
1 398 812 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 398 812 €
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
70 514 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
4 979 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
5 854 006 €
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
5.0%
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 11%. 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 89%. 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 0.9 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 441.8% 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 (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
10.829%
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
89.469%
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
441.784%
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
0.922
Asset age ratio (2025)
?
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
2025
Debt ratio
0.544
5.679
8.109
35.91
29.591
27.13
21.044
13.63
12.188
10.829
Financial autonomy
99.33
94.442
92.058
72.157
75.094
74.979
79.982
86.4
88.248
89.469
Repayment capacity
0.119
1.26
0.991
5.583
2.362
4.632
1.486
1.051
0.887
0.922
Cash flow / Revenue
None%
None%
2959.79%
2197.798%
359.126%
129.258%
325.603%
374.272%
425.32%
441.784%
Sector positioning
Debt ratio
10.832025
2023
2024
2025
Q1: 0.0
Med: 10.85
Q3: 162.77
Good
In 2025, the debt ratio of DESJOYAUX FINANCE (10.83) 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
89.47%2025
2023
2024
2025
Q1: 0.1%
Med: 17.42%
Q3: 66.27%
Excellent+8 pts over 3 years
In 2025, the financial autonomy of DESJOYAUX FINANCE (89.5%) 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
0.92 years2025
2023
2024
2025
Q1: -1.53 years
Med: 0.0 years
Q3: 3.88 years
Average
In 2025, the repayment capacity of DESJOYAUX FINANCE (0.92) 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 911.87. 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 558.4x. Operating income very largely covers interest expenses: high safety margin.
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
911.874
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
558.352
Liquidity indicators evolution DESJOYAUX FINANCE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Liquidity ratio
2370.785
3407.17
267.247
200.401
236.655
199.179
93.406
235.88
290.474
911.874
Interest coverage
-4.091
-11.824
-46.716
-1193.947
-1860.61
4343.727
391.274
2388.735
513.73
558.352
Sector positioning
Liquidity ratio
911.872025
2023
2024
2025
Q1: 160.76
Med: 589.17
Q3: 3132.98
Good+24 pts over 3 years
In 2025, the liquidity ratio of DESJOYAUX FINANCE (911.87) 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
558.35x2025
2023
2024
2025
Q1: -10.4x
Med: 0.0x
Q3: 5.46x
Excellent
In 2025, the interest coverage of DESJOYAUX FINANCE (558.4x) 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: 27 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 89 days. Excellent situation: suppliers finance 62 days of the operating cycle (retail model). WCR is negative (-65 days): operations structurally generate 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
-253 437 €
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
27 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
89 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
-65 j
WCR and payment terms evolution DESJOYAUX FINANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Operating WCR
0 €
0 €
-62 771 €
213 515 €
241 104 €
-439 822 €
289 919 €
-275 311 €
-80 036 €
-253 437 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
0
Customer payment term (days)
0
0
631
744
170
136
164
92
66
27
Supplier payment term (days)
188
393
296
210
317
67
74
85
85
89
Positioning of DESJOYAUX FINANCE in its sector
Comparison with sector Activités des marchands de biens immobiliers
Valuation estimate
Based on 258 transactions of similar company sales
(all years),
the value of DESJOYAUX FINANCE is estimated at
7 005 871 €
(range 2 236 931€ - 13 913 547€).
With an EBITDA of 70 514€, the sector multiple of 4.9x is applied.
The price/revenue ratio is 0.65x
(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 value2025
258 transactions
2236k€7005k€13913k€
7 005 871 €Range: 2 236 931€ - 13 913 547€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
70 514 €×4.9x
Estimation347 565 €
137 193€ - 674 646€
Revenue Multiple30%
1 398 812 €×0.65x
Estimation911 100 €
433 528€ - 1 515 245€
Net Income Multiple20%
5 854 006 €×5.6x
Estimation32 793 794 €
10 191 382€ - 65 608 256€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 258 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 marchands de biens immobiliers)
Compare DESJOYAUX FINANCE with other companies in the same sector:
Frequently asked questions about DESJOYAUX FINANCE
What is the revenue of DESJOYAUX FINANCE ?
The revenue of DESJOYAUX FINANCE in 2025 is 1.4 M€.
Is DESJOYAUX FINANCE profitable?
Yes, DESJOYAUX FINANCE generated a net profit of 5.9 M€ in 2025.
Where is the headquarters of DESJOYAUX FINANCE ?
The headquarters of DESJOYAUX FINANCE is located in LA FOUILLOUSE (42480), in the department Loire.
Where to find the tax return of DESJOYAUX FINANCE ?
The tax return of DESJOYAUX FINANCE 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 DESJOYAUX FINANCE operate?
DESJOYAUX FINANCE operates in the sector Activités des marchands de biens immobiliers (NAF code 68.10Z). 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