Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2014-04-14 (12 years)Status: ActiveBusiness sector: Administration de marchés financiersLocation: MARSEILLE (13001), Bouches-du-Rhone
DHAINVEST : revenue, balance sheet and financial ratios
DHAINVEST is a French company
founded 12 years ago,
specialized in the sector Administration de marchés financiers.
Based in MARSEILLE (13001),
this company of category PME
shows in 2022 a revenue of 1.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
En 2022, DHAINVEST alcanza unos ingresos de 1.9 M€. En el período 2017-2022, la empresa muestra un fuerte crecimiento con una TCAC de +185.6%. Vs 2019, crecimiento de +17479% (11 k€ -> 1.9 M€). Tras deducir el consumo (1.7 M€), el margen bruto se sitúa en 224 k€, es decir, una tasa del 12%. El EBITDA alcanza 25 k€, representando el 1.3% de los ingresos. Advertencia efecto tijera negativo: a pesar del cambio en ingresos (+17479%), el EBITDA varía en +411%, reduciendo el margen en 44.5 puntos. El margen operativo sigue siendo frágil, requiriendo vigilancia de costes. El resultado neto asciende a 21 k€, es decir, el 1.1% de los ingresos.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 900 339 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
224 340 €
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
25 324 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
25 325 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
21 497 €
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
1.3%
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
El ratio de endeudamiento (= Deuda financiera / Fondos propios x 100) se sitúa en 426%. Situación crítica: la deuda supera significativamente los fondos propios. La autonomía financiera (= Fondos propios / Total activo x 100) alcanza el 11%. Baja autonomía: la empresa depende fuertemente de financiación externa. La capacidad de reembolso indica que se necesitarían 15.1 años de flujo de caja. Más allá de 7 años, los bancos generalmente consideran el riesgo crediticio como alto. El flujo de caja representa el 1.1% de los ingresos.
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
425.686%
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
10.635%
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
1.131%
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
15.054
Solvency indicators evolution DHAINVEST
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2019
2022
Debt ratio
1651.566
156.953
425.686
Financial autonomy
5.558
35.49
10.635
Repayment capacity
26.915
5.659
15.054
Cash flow / Revenue
66.21%
39.186%
1.131%
Sector positioning
Ratio de endeudamiento
425.692022
2017
2019
2022
Q1: 0.0
Med: 1.16
Q3: 31.22
Vigilar
En 2022, el ratio de endeudamiento de DHAINVEST (425.69) se sitúa en el top 25% del sector. Este ratio mide el peso de la deuda en relación con el patrimonio. Un ratio alto puede indicar dependencia excesiva de financiación externa.
Autonomía financiera
10.63%2022
2017
2019
2022
Q1: 19.76%
Med: 77.42%
Q3: 87.81%
Average
En 2022, el autonomía financiera de DHAINVEST (10.6%) se sitúa por debajo de la mediana del sector. Este ratio representa la parte del patrimonio en la financiación total. Una mejora fortalecería la posición competitiva.
Capacidad de reembolso
15.05 ans2022
2017
2019
2022
Q1: -0.12 ans
Med: 0.0 ans
Q3: 0.08 ans
Vigilar+17 pts over 3 years
En 2022, el capacidad de reembolso de DHAINVEST (15.1 ans) se sitúa en el top 25% del sector. Este ratio indica el número de años necesarios para pagar la deuda con flujo de caja. Una duración larga puede señalar deuda pesada relativa a la capacidad de pago.
Liquidity ratios
El ratio de liquidez se sitúa en 226.25. La empresa tiene 2€ de activos líquidos por cada 1€ de deuda a corto plazo.
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
226.246
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
0.0
Liquidity indicators evolution DHAINVEST
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2019
2022
Liquidity ratio
3778.031
1127.064
226.246
Interest coverage
0.0
0.0
0.0
Sector positioning
Ratio de liquidez
226.252022
2017
2019
2022
Q1: 116.38
Med: 361.02
Q3: 781.11
Average-39 pts over 3 years
En 2022, el ratio de liquidez de DHAINVEST (226.25) se sitúa por debajo de la mediana del sector. Este ratio mide la capacidad de cubrir deuda a corto plazo con activos corrientes. Una mejora fortalecería la posición competitiva.
Cobertura de intereses
0.0x2022
2017
2019
2022
Q1: -16.15x
Med: 0.0x
Q3: 0.22x
Bueno
En 2022, el cobertura de intereses de DHAINVEST (0.0x) se sitúa por encima de la mediana del sector. Este ratio indica cuántas veces el resultado operativo cubre los gastos de intereses. Esta posición cómoda ofrece un margen de seguridad apreciable.
Working capital requirement (WCR) and payment terms
El fondo de maniobra operativo (FM) mide el desfase temporal de tesorería. La rotación de existencias es de 74 días. El FM representa 69 días de ingresos. En 2017-2022, el FM aumentó en +94%.
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
362 642 €
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
0 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
0 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
74 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
69 j
WCR and payment terms evolution DHAINVEST
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2019
2022
Operating WCR
187 124 €
32 538 €
362 642 €
Inventory turnover (days)
0
0
74
Customer payment term (days)
0
0
0
Supplier payment term (days)
1
0
0
Positioning of DHAINVEST in its sector
Comparison with sector Administration de marchés financiers
Valuation estimate
Based on 109 transactions of similar company sales
(all years),
the value of DHAINVEST is estimated at
222 506 €
(range 103 505€ - 529 139€).
With an EBITDA of 25 324€, the sector multiple of 2.9x is applied.
The price/revenue ratio is 0.30x
(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 value2022
109 transactions
103k€222k€529k€
222 506 €Range: 103 505€ - 529 139€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
25 324 €×2.9x
Estimation74 178 €
29 073€ - 124 030€
Revenue Multiple30%
1 900 339 €×0.30x
Estimation570 104 €
282 095€ - 1 433 796€
Net Income Multiple20%
21 497 €×3.3x
Estimation71 935 €
21 703€ - 184 928€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 109 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 (Administration de marchés financiers)
Compare DHAINVEST with other companies in the same sector:
Yes, DHAINVEST generated a net profit of 21 k€ in 2022.
Where is the headquarters of DHAINVEST ?
The headquarters of DHAINVEST is located in MARSEILLE (13001), in the department Bouches-du-Rhone.
Where to find the tax return of DHAINVEST ?
The tax return of DHAINVEST 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 DHAINVEST operate?
DHAINVEST operates in the sector Administration de marchés financiers (NAF code 66.11Z). 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