Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1989-03-02 (37 years)Status: ActiveBusiness sector: Fabrication d'autres textiles n.c.a.Location: VILLERS-OUTREAUX (59142), Nord
DESSENNE LAGUYER : revenue, balance sheet and financial ratios
DESSENNE LAGUYER is a French company
founded 37 years ago,
specialized in the sector Fabrication d'autres textiles n.c.a..
Based in VILLERS-OUTREAUX (59142),
this company of category PME
shows in 2022 a revenue of 348 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - DESSENNE LAGUYER (SIREN 350208583)
Indicator
2022
2021
2020
2019
2018
2017
2016
Revenue
347 703 €
374 256 €
505 950 €
478 902 €
510 682 €
472 696 €
593 033 €
Net income
-25 079 €
-37 907 €
8 310 €
-31 334 €
-25 902 €
-67 235 €
-53 230 €
EBITDA
-46 710 €
-98 474 €
-42 871 €
-113 103 €
-91 543 €
-117 133 €
-114 293 €
Net margin
-7.2%
-10.1%
1.6%
-6.5%
-5.1%
-14.2%
-9.0%
Revenue and income statement
In 2022, DESSENNE LAGUYER achieves revenue of 348 k€. Revenue is declining over the period 2016-2022 (CAGR: -8.5%). Slight decline of -7% vs 2021. After deducting consumption (46 k€), gross margin stands at 302 k€, i.e. a rate of 87%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -47 k€, representing -13.4% of revenue. Positive scissor effect: EBITDA margin improves by +12.9 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -25 k€ (-7.2% of revenue), which will impact equity.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
347 703 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
302 139 €
EBITDA (2022)
?
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
-46 710 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-70 018 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-25 079 €
EBITDA margin (2022)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-13.4%
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 18%. 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 56%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
18.296%
Financial autonomy (2022)
?
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
55.954%
Cash flow / Revenue (2022)
?
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
-1.879%
Repayment capacity (2022)
?
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
-8.471
Asset age ratio (2022)
?
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
Debt ratio
21.804
19.973
23.696
25.152
24.77
24.096
18.296
Financial autonomy
59.448
63.891
58.853
51.295
48.399
51.189
55.954
Repayment capacity
-1.02
-0.783
-2.2
-1.655
6.72
-3.938
-8.471
Cash flow / Revenue
-17.4%
-22.399%
-8.232%
-11.389%
2.675%
-5.355%
-1.879%
Sector positioning
Debt ratio
18.32022
2020
2021
2022
Q1: 1.02
Med: 18.87
Q3: 91.22
Good
In 2022, the debt ratio of DESSENNE LAGUYER (18.30) 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
55.95%2022
2020
2021
2022
Q1: 23.69%
Med: 46.69%
Q3: 66.78%
Good+14 pts over 3 years
In 2022, the financial autonomy of DESSENNE LAGUYER (56.0%) 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
-8.47 years2022
2020
2021
2022
Q1: 0.0 years
Med: 0.09 years
Q3: 1.75 years
Excellent-64 pts over 3 years
In 2022, the repayment capacity of DESSENNE LAGUYER (-8.47) 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 228.40. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2022)
?
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
228.396
Interest coverage (2022)
?
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
-13.52
Liquidity indicators evolution DESSENNE LAGUYER
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
Liquidity ratio
272.458
314.95
274.546
225.976
214.157
200.699
228.396
Interest coverage
-12.32
-4.752
-6.337
-5.159
-10.87
-6.13
-13.52
Sector positioning
Liquidity ratio
228.42022
2020
2021
2022
Q1: 150.86
Med: 272.66
Q3: 433.57
Average+8 pts over 3 years
In 2022, the liquidity ratio of DESSENNE LAGUYER (228.40) 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
-13.52x2022
2020
2021
2022
Q1: 0.0x
Med: 0.07x
Q3: 2.96x
Watch
In 2022, the interest coverage of DESSENNE LAGUYER (-13.5x) 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: 86 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 142 days. Excellent situation: suppliers finance 56 days of the operating cycle (retail model). Inventory turnover is 241 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 267 days of revenue, i.e. 258 k€ to permanently finance. Notable WCR improvement over the period (-31%), freeing up cash.
Operating WCR (2022)
?
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
258 246 €
Customer credit (2022)
?
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
86 j
Supplier credit (2022)
?
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
142 j
Inventory turnover (2022)
?
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
241 j
WCR in days of revenue (2022)
?
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
267 j
WCR and payment terms evolution DESSENNE LAGUYER
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
Operating WCR
372 176 €
330 386 €
306 731 €
320 706 €
299 376 €
294 629 €
258 246 €
Inventory turnover (days)
140
189
176
270
260
257
241
Customer payment term (days)
100
69
85
69
71
97
86
Supplier payment term (days)
127
97
91
101
120
118
142
Positioning of DESSENNE LAGUYER in its sector
Comparison with sector Fabrication d'autres textiles n.c.a.
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (31 transactions).
This range of 26 770€ to 123 179€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2022
Indicative
26k€38k€123k€
38 272 €Range: 26 770€ - 123 179€
NAF 4 all-time
Aggregated at NAF sub-class level
How is this estimate calculated?
This estimate is based on the analysis of 31 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 (Fabrication d'autres textiles n.c.a.)
Compare DESSENNE LAGUYER with other companies in the same sector:
The revenue of DESSENNE LAGUYER in 2022 is 348 k€.
Is DESSENNE LAGUYER profitable?
DESSENNE LAGUYER recorded a net loss in 2022.
Where is the headquarters of DESSENNE LAGUYER ?
The headquarters of DESSENNE LAGUYER is located in VILLERS-OUTREAUX (59142), in the department Nord.
Where to find the tax return of DESSENNE LAGUYER ?
The tax return of DESSENNE LAGUYER 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 DESSENNE LAGUYER operate?
DESSENNE LAGUYER operates in the sector Fabrication d'autres textiles n.c.a. (NAF code 13.99Z). 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