Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 1999-07-05 (26 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: VOURLES (69390), Rhone
D.M.H PARTICIPATIONS : revenue, balance sheet and financial ratios
D.M.H PARTICIPATIONS is a French company
founded 26 years ago,
specialized in the sector Activités des sièges sociaux.
Based in VOURLES (69390),
this company of category PME
shows in 2021 a revenue of 80 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - D.M.H PARTICIPATIONS (SIREN 423165786)
Indicator
2021
2020
2019
2018
2017
2016
Revenue
80 000 €
80 000 €
40 000 €
40 000 €
40 068 €
32 828 €
Net income
63 581 €
62 099 €
33 468 €
33 304 €
32 231 €
25 248 €
EBITDA
77 439 €
77 417 €
37 449 €
37 328 €
36 869 €
-37 893 €
Net margin
79.5%
77.6%
83.7%
83.3%
80.4%
76.9%
Revenue and income statement
In 2021, D.M.H PARTICIPATIONS achieves revenue of 80 k€. Over the period 2016-2021, the company shows strong growth with a CAGR (compound annual growth rate) of +19.5%. Slight decline of 0% vs 2020. After deducting consumption (0 €), gross margin stands at 80 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 77 k€, representing 96.8% of revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 64 k€, i.e. 79.5% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2021)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
80 000 €
Gross margin (2021)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
80 000 €
EBITDA (2021)
?
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
77 439 €
EBIT (2021)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
77 438 €
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
63 581 €
EBITDA margin (2021)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
96.8%
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 1%. 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 96%. 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 0.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 79.5% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
0.59%
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
95.86%
Cash flow / Revenue (2021)
?
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
79.476%
Repayment capacity (2021)
?
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
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
Debt ratio
0.021
0.997
0.891
0.804
0.682
0.59
Financial autonomy
96.257
95.088
96.192
96.633
92.894
95.86
Repayment capacity
-0.001
0.086
0.083
0.083
0.045
0.044
Cash flow / Revenue
-127.123%
80.441%
83.26%
83.67%
77.624%
79.476%
Sector positioning
Debt ratio
0.592021
2019
2020
2021
Q1: 0.58
Med: 25.92
Q3: 117.92
Excellent
In 2021, the debt ratio of D.M.H PARTICIPATIONS (0.59) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
95.86%2021
2019
2020
2021
Q1: 18.96%
Med: 52.84%
Q3: 83.07%
Excellent
In 2021, the financial autonomy of D.M.H PARTICIPATIONS (95.9%) 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
0.04 years2021
2019
2020
2021
Q1: 0.0 years
Med: 0.41 years
Q3: 4.52 years
Good
In 2021, the repayment capacity of D.M.H PARTICIPATIONS (0.04) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 2777.85. 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
2777.854
Interest coverage (2021)
?
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
2017
2018
2019
2020
2021
Liquidity ratio
2653.712
2496.786
3356.823
3828.843
1532.92
2777.854
Interest coverage
0.0
0.0
0.0
0.003
0.0
0.0
Sector positioning
Liquidity ratio
2777.852021
2019
2020
2021
Q1: 100.27
Med: 320.15
Q3: 1357.67
Excellent
In 2021, the liquidity ratio of D.M.H PARTICIPATIONS (2777.85) 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
0.0x2021
2019
2020
2021
Q1: -27.49x
Med: 0.0x
Q3: 3.0x
Good
In 2021, the interest coverage of D.M.H PARTICIPATIONS (0.0x) 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. Average customer payment term: 360 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 188 days. The gap of 172 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 2029 days of revenue, i.e. 451 k€ to permanently finance. Over 2016-2021, WCR increased by +438%, requiring additional financing.
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
450 935 €
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
360 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
188 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 in days of revenue (2021)
?
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
2029 j
WCR and payment terms evolution D.M.H PARTICIPATIONS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
Operating WCR
83 803 €
98 769 €
203 132 €
205 337 €
236 638 €
450 935 €
Inventory turnover (days)
0
0
0
0
0
0
Customer payment term (days)
286
359
360
360
360
360
Supplier payment term (days)
5
168
167
179
185
188
Positioning of D.M.H PARTICIPATIONS in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 65 transactions of similar company sales
in 2021,
the value of D.M.H PARTICIPATIONS is estimated at
253 504 €
(range 130 622€ - 544 825€).
With an EBITDA of 77 439€, the sector multiple of 4.6x is applied.
The price/revenue ratio is 0.46x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2021
65 tx
130k€253k€544k€
253 504 €Range: 130 622€ - 544 825€
NAF 5 année 2021
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
77 439 €×4.6x
Estimation352 918 €
192 186€ - 781 949€
Revenue Multiple30%
80 000 €×0.46x
Estimation36 610 €
11 454€ - 64 465€
Net Income Multiple20%
63 581 €×5.2x
Estimation330 310 €
155 465€ - 672 559€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 65 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 des sièges sociaux)
Compare D.M.H PARTICIPATIONS with other companies in the same sector:
Frequently asked questions about D.M.H PARTICIPATIONS
What is the revenue of D.M.H PARTICIPATIONS ?
The revenue of D.M.H PARTICIPATIONS in 2021 is 80 k€.
Is D.M.H PARTICIPATIONS profitable?
Yes, D.M.H PARTICIPATIONS generated a net profit of 64 k€ in 2021.
Where is the headquarters of D.M.H PARTICIPATIONS ?
The headquarters of D.M.H PARTICIPATIONS is located in VOURLES (69390), in the department Rhone.
Where to find the tax return of D.M.H PARTICIPATIONS ?
The tax return of D.M.H PARTICIPATIONS 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 D.M.H PARTICIPATIONS operate?
D.M.H PARTICIPATIONS operates in the sector Activités des sièges sociaux (NAF code 70.10Z). 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