DEUFOL SAINT-NABORD : revenue, balance sheet and financial ratios
DEUFOL SAINT-NABORD is a French company
founded 23 years ago,
specialized in the sector Activités de conditionnement.
Based in SAINT-NABORD (88200),
this company of category PME
shows in 2024 a revenue of 2.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - DEUFOL SAINT-NABORD (SIREN 442930202)
Indicator
2024
2023
2022
2021
2020
2019
2018
2016
Revenue
2 637 032 €
2 590 916 €
2 543 860 €
2 512 820 €
2 487 675 €
2 384 239 €
2 278 833 €
2 252 680 €
Net income
244 593 €
242 334 €
239 723 €
256 159 €
340 262 €
312 769 €
1 198 609 €
22 493 €
EBITDA
-226 057 €
-372 218 €
-174 329 €
-95 304 €
-34 788 €
-192 358 €
-540 335 €
107 424 €
Net margin
9.3%
9.4%
9.4%
10.2%
13.7%
13.1%
52.6%
1.0%
Revenue and income statement
In 2024, DEUFOL SAINT-NABORD achieves revenue of 2.6 M€. Revenue is growing positively over 8 years (CAGR: +2.0%). Vs 2023: +2%. After deducting consumption (234 k€), gross margin stands at 2.4 M€, i.e. a rate of 91%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -226 k€, representing -8.6% of revenue. Positive scissor effect: EBITDA margin improves by +5.8 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 245 k€, i.e. 9.3% 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
2 637 032 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 403 389 €
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
-226 057 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-3 878 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
244 593 €
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
-8.6%
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 7%. 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 73%. 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 0.7 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 9.9% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
7.084%
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
73.392%
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
9.915%
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
0.73
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
2018
2019
2020
2021
2022
2023
2024
Debt ratio
-276.977
0.0
0.0
0.0
0.0
0.0
0.0
7.084
Financial autonomy
-16.41
52.84
72.661
73.506
77.622
78.484
76.26
73.392
Repayment capacity
-14.664
0.0
0.0
0.0
0.0
0.0
0.0
0.73
Cash flow / Revenue
-1.001%
45.976%
5.984%
7.495%
3.189%
0.374%
-4.149%
9.915%
Sector positioning
Debt ratio
7.082024
2022
2023
2024
Q1: 0.0
Med: 15.98
Q3: 81.99
Good+11 pts over 3 years
In 2024, the debt ratio of DEUFOL SAINT-NABORD (7.08) 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
73.39%2024
2022
2023
2024
Q1: 12.58%
Med: 32.91%
Q3: 57.03%
Excellent
In 2024, the financial autonomy of DEUFOL SAINT-NABORD (73.4%) 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
0.73 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 1.95 years
Average+34 pts over 3 years
In 2024, the repayment capacity of DEUFOL SAINT-NABORD (0.73) 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 415.07. 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
415.07
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
2016
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
101.597
192.933
317.388
339.414
407.507
429.518
392.231
415.07
Interest coverage
6.845
0.0
0.0
0.0
0.0
0.0
0.0
-1.03
Sector positioning
Liquidity ratio
415.072024
2022
2023
2024
Q1: 121.0
Med: 186.75
Q3: 316.6
Excellent
In 2024, the liquidity ratio of DEUFOL SAINT-NABORD (415.07) 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
-1.03x2024
2022
2023
2024
Q1: 0.0x
Med: 0.44x
Q3: 6.5x
Average
In 2024, the interest coverage of DEUFOL SAINT-NABORD (-1.0x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
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: 6 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 62 days. Excellent situation: suppliers finance 56 days of the operating cycle (retail model). Overall, WCR represents 272 days of revenue, i.e. 2.0 M€ to permanently finance. Over 2016-2024, WCR increased by +2120%, 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
1 993 491 €
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
6 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
272 j
WCR and payment terms evolution DEUFOL SAINT-NABORD
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2018
2019
2020
2021
2022
2023
2024
Operating WCR
89 792 €
1 540 924 €
1 300 030 €
1 381 729 €
1 659 466 €
1 990 469 €
1 976 998 €
1 993 491 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
32
37
34
36
33
32
40
6
Supplier payment term (days)
76
119
56
69
65
69
53
62
Positioning of DEUFOL SAINT-NABORD in its sector
Comparison with sector Activités de conditionnement
Valuation estimate
Based on 158 transactions of similar company sales
(all years),
the value of DEUFOL SAINT-NABORD is estimated at
884 219 €
(range 380 526€ - 1 833 806€).
The price/revenue ratio is 0.36x
(conservative valuation).
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 value2024
158 transactions
380k€884k€1833k€
884 219 €Range: 380 526€ - 1 833 806€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
2 637 032 €×0.36x
Estimation939 812 €
491 233€ - 1 761 203€
Net Income Multiple20%
244 593 €×3.3x
Estimation800 831 €
214 467€ - 1 942 711€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 158 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 de conditionnement)
Compare DEUFOL SAINT-NABORD with other companies in the same sector:
Frequently asked questions about DEUFOL SAINT-NABORD
What is the revenue of DEUFOL SAINT-NABORD ?
The revenue of DEUFOL SAINT-NABORD in 2024 is 2.6 M€.
Is DEUFOL SAINT-NABORD profitable?
Yes, DEUFOL SAINT-NABORD generated a net profit of 245 k€ in 2024.
Where is the headquarters of DEUFOL SAINT-NABORD ?
The headquarters of DEUFOL SAINT-NABORD is located in SAINT-NABORD (88200), in the department Vosges.
Where to find the tax return of DEUFOL SAINT-NABORD ?
The tax return of DEUFOL SAINT-NABORD 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 DEUFOL SAINT-NABORD operate?
DEUFOL SAINT-NABORD operates in the sector Activités de conditionnement (NAF code 82.92Z). 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