Employees: 21 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 2002-05-29 (23 years)Status: ActiveBusiness sector: Transports routiers de fret de proximitéLocation: RUNGIS (94150), Val-de-Marne
DGL DISTRIBUTION : revenue, balance sheet and financial ratios
DGL DISTRIBUTION is a French company
founded 23 years ago,
specialized in the sector Transports routiers de fret de proximité.
Based in RUNGIS (94150),
this company of category ETI
shows in 2020 a revenue of 7.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - DGL DISTRIBUTION (SIREN 442434288)
Indicator
2021
2020
2019
2018
2017
2016
Revenue
N/C
7 753 079 €
N/C
7 268 966 €
4 383 458 €
4 250 581 €
Net income
1 013 950 €
924 091 €
1 085 035 €
630 268 €
388 259 €
213 385 €
EBITDA
N/C
1 358 355 €
N/C
1 294 490 €
890 623 €
790 375 €
Net margin
N/C
11.9%
N/C
8.7%
8.9%
5.0%
Revenue and income statement
In 2021, DGL DISTRIBUTION generates positive net income of 1.0 M€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2021: 213 k€ -> 1.0 M€.
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 013 950 €
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 66%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
7.439%
Financial autonomy (2021)
?
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
65.874%
Asset age ratio (2021)
?
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
Debt ratio
79.768
50.071
35.514
23.955
3.859
7.439
Financial autonomy
42.084
50.755
50.461
56.861
67.834
65.874
Repayment capacity
1.535
0.844
0.666
None
0.115
None
Cash flow / Revenue
14.248%
17.616%
14.225%
None%
11.055%
None%
Sector positioning
Debt ratio
7.442021
2019
2020
2021
Q1: 1.39
Med: 31.45
Q3: 102.48
Good-21 pts over 3 years
In 2021, the debt ratio of DGL DISTRIBUTION (7.44) 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
65.87%2021
2019
2020
2021
Q1: 12.4%
Med: 30.92%
Q3: 49.89%
Excellent
In 2021, the financial autonomy of DGL DISTRIBUTION (65.9%) 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
0.12 years2020
2020
Q1: 0.0 years
Med: 0.01 years
Q3: 1.82 years
Average
In 2020, the repayment capacity of DGL DISTRIBUTION (0.12) 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 265.38. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2021)
?
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
265.38
Liquidity indicators evolution DGL DISTRIBUTION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
Liquidity ratio
204.746
258.867
243.501
273.901
261.335
265.38
Interest coverage
2.164
1.295
0.613
None
0.126
None
Sector positioning
Liquidity ratio
265.382021
2019
2020
2021
Q1: 124.53
Med: 174.41
Q3: 255.09
Excellent
In 2021, the liquidity ratio of DGL DISTRIBUTION (265.38) 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
0.13x2020
2020
Q1: 0.0x
Med: 0.0x
Q3: 1.91x
Good
In 2020, the interest coverage of DGL DISTRIBUTION (0.1x) 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.
Operating WCR (2021)
?
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
0 €
Customer credit (2021)
?
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
0 j
Supplier credit (2021)
?
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
0 j
Inventory turnover (2021)
?
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 and payment terms evolution DGL DISTRIBUTION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
Operating WCR
51 687 €
49 533 €
308 422 €
0 €
483 637 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
Customer payment term (days)
40
38
0
0
42
0
Supplier payment term (days)
35
32
27
0
33
0
Positioning of DGL DISTRIBUTION in its sector
Comparison with sector Transports routiers de fret de proximité
Valuation estimate
Based on 63 transactions of similar company sales
in 2021,
the value of DGL DISTRIBUTION is estimated at
2 483 336 €
(range 872 649€ - 8 121 345€).
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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2021
63 tx
872k€2483k€8121k€
2 483 336 €Range: 872 649€ - 8 121 345€
NAF 5 année 2021
Valuation method used
Net Income Multiple
1 013 950 €
×
2.4x
=2 483 336 €
Range: 872 650€ - 8 121 346€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 63 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 (Transports routiers de fret de proximité)
Compare DGL DISTRIBUTION with other companies in the same sector:
The revenue of DGL DISTRIBUTION in 2020 is 7.8 M€.
Is DGL DISTRIBUTION profitable?
Yes, DGL DISTRIBUTION generated a net profit of 1.0 M€ in 2021.
Where is the headquarters of DGL DISTRIBUTION ?
The headquarters of DGL DISTRIBUTION is located in RUNGIS (94150), in the department Val-de-Marne.
Where to find the tax return of DGL DISTRIBUTION ?
The tax return of DGL DISTRIBUTION 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 DGL DISTRIBUTION operate?
DGL DISTRIBUTION operates in the sector Transports routiers de fret de proximité (NAF code 49.41B). 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