Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2022-02-21 (4 years)Status: ActiveBusiness sector: Location de logementsLocation: LEXY (54720), Meurthe-et-Moselle
DIDRICHE IMMO : revenue, balance sheet and financial ratios
DIDRICHE IMMO is a French company
founded 4 years ago,
specialized in the sector Location de logements.
Based in LEXY (54720),
this company of category PME
shows in 2024 a revenue of 597 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - DIDRICHE IMMO (SIREN 910826411)
Indicator
2024
2023
2022
Revenue
596 667 €
3 600 €
2 500 €
Net income
65 518 €
-37 065 €
-94 €
EBITDA
690 €
-19 588 €
-8 638 €
Net margin
11.0%
-1029.6%
-3.8%
Revenue and income statement
Im Jahr 2024 erzielt DIDRICHE IMMO einen Umsatz von 597 k€. Im Zeitraum 2022-2024 zeigt das Unternehmen starkes Wachstum mit einer CAGR von +1444.9%. Vs 2023, Wachstum von +16474% (4 k€ -> 597 k€). Nach Abzug des Verbrauchs (566 k€) beträgt die Bruttomarge 31 k€, d.h. eine Rate von 5%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht 690 €, was 0.1% des Umsatzes entspricht. Positiver Schereneffekt: EBITDA-Marge verbessert sich um +544.2 Punkte. Die operative Marge bleibt fragil und erfordert Kostenwachsamkeit. Das Nettoergebnis beträgt 66 k€, d.h. 11.0% des Umsatzes.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
596 667 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
30 929 €
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
690 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
77 083 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
65 518 €
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
0.1%
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
Die Verschuldungsquote (= Finanzschulden / Eigenkapital x 100) beträgt 606%. Kritische Situation: Die Schulden übersteigen das Eigenkapital erheblich. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 74%. Diese hohe Autonomie bedeutet, dass das Unternehmen den Großteil seiner Vermögenswerte durch Eigenkapital finanziert. Die Schuldenrückzahlungskapazität zeigt, dass es 1.7 Jahre Cashflow braucht. Diese kurze Periode zeigt eine ausgezeichnete Schuldentragfähigkeit. Der Cashflow beträgt 11.1% des Umsatzes. Dieses hohe Niveau bietet eine starke Selbstfinanzierungskapazität.
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
605.853%
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
74.131%
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
11.112%
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
1.698
Solvency indicators evolution DIDRICHE IMMO
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2022
2023
2024
Debt ratio
15103.043
-1368.519
605.853
Financial autonomy
94.784
104.017
74.131
Repayment capacity
-3062.383
-12.981
1.698
Cash flow / Revenue
-3.76%
-1029.556%
11.112%
Sector positioning
Verschuldungsgrad
605.852024
2022
2023
2024
Q1: -230.03
Med: 0.0
Q3: 65.81
Average
Im Jahr 2024 liegt über dem Median der Branche das verschuldungsgrad von DIDRICHE IMMO (605.85). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Finanzielle Autonomie
74.13%2024
2022
2023
2024
Q1: 0.0%
Med: 8.97%
Q3: 61.89%
Ausgezeichnet
Im Jahr 2024 liegt in den oberen 25% der Branche das finanzielle autonomie von DIDRICHE IMMO (74.1%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Hohe Autonomie spiegelt finanzielle Unabhängigkeit und Fähigkeit wider, Schocks zu absorbieren.
Rückzahlungsfähigkeit
1.7 ans2024
2022
2023
2024
Q1: 0.0 ans
Med: 0.2 ans
Q3: 16.0 ans
Average+28 pts over 3 years
Im Jahr 2024 liegt über dem Median der Branche das rückzahlungsfähigkeit von DIDRICHE IMMO (1.7 ans). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Liquidity ratios
Die Liquiditätsquote beträgt 224.88. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden. Der Zinsdeckungsgrad (= EBIT / Zinsaufwendungen) beträgt 2602.6x. Das Betriebsergebnis deckt die Zinsaufwendungen sehr weitgehend.
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
224.878
Interest coverage (2024)
?
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
2602.609
Liquidity indicators evolution DIDRICHE IMMO
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2022
2023
2024
Liquidity ratio
2133.022
6182.933
224.878
Interest coverage
-43.563
-93.425
2602.609
Sector positioning
Liquiditätsquote
224.882024
2022
2023
2024
Q1: 9.77
Med: 137.87
Q3: 789.07
Gut-22 pts over 3 years
Im Jahr 2024 liegt über dem Median der Branche das liquiditätsquote von DIDRICHE IMMO (224.88). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Zinsdeckung
2602.61x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 18.69x
Ausgezeichnet+50 pts over 3 years
Im Jahr 2024 liegt in den oberen 25% der Branche das zinsdeckung von DIDRICHE IMMO (2602.6x). Dieses Verhältnis gibt an, wie oft das Betriebsergebnis die Zinsaufwendungen deckt. Hohe Deckung bedeutet, dass Finanzaufwendungen die Rentabilität wenig belasten.
Working capital requirement (WCR) and payment terms
Der Betriebskapitalbedarf (WCR) misst die zeitliche Lücke. Durchschnittliche Kundenzahlungsfrist: 0 Tage. Lieferantenfrist: 21 Tage. Günstige Situation. Der WCR repräsentiert 81 Tage Umsatz. Bemerkenswerte WCR-Verbesserung über den Zeitraum (-53%), Freisetzung von Liquidität.
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
134 411 €
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
0 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
21 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
81 j
WCR and payment terms evolution DIDRICHE IMMO
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2022
2023
2024
Operating WCR
283 314 €
438 520 €
134 411 €
Inventory turnover (days)
0
22850
0
Customer payment term (days)
0
0
0
Supplier payment term (days)
128
7
21
Positioning of DIDRICHE IMMO in its sector
Comparison with sector Location de logements
Valuation estimate
Based on 169 transactions of similar company sales
in 2024,
the value of DIDRICHE IMMO is estimated at
235 610 €
(range 82 533€ - 434 699€).
With an EBITDA of 690€, the sector multiple of 5.6x is applied.
The price/revenue ratio is 0.81x
(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 value2024
169 transactions
82k€235k€434k€
235 610 €Range: 82 533€ - 434 699€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
690 €×5.6x
Estimation3 864 €
1 023€ - 6 897€
Revenue Multiple30%
596 667 €×0.81x
Estimation481 288 €
183 915€ - 897 485€
Net Income Multiple20%
65 518 €×6.8x
Estimation446 461 €
134 237€ - 810 027€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 169 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 (Location de logements)
Compare DIDRICHE IMMO with other companies in the same sector:
Yes, DIDRICHE IMMO generated a net profit of 66 k€ in 2024.
Where is the headquarters of DIDRICHE IMMO ?
The headquarters of DIDRICHE IMMO is located in LEXY (54720), in the department Meurthe-et-Moselle.
Where to find the tax return of DIDRICHE IMMO ?
The tax return of DIDRICHE IMMO 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 DIDRICHE IMMO operate?
DIDRICHE IMMO operates in the sector Location de logements (NAF code 68.20A). 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