Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2011-07-11 (14 years)Status: ActiveBusiness sector: Travaux de revêtement des sols et des mursLocation: PFASTATT (68120), Haut-Rhin
DO RENOVATION : revenue, balance sheet and financial ratios
DO RENOVATION is a French company
founded 14 years ago,
specialized in the sector Travaux de revêtement des sols et des murs.
Based in PFASTATT (68120),
this company of category PME
shows in 2017 a revenue of 414 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - DO RENOVATION (SIREN 533624888)
Indicator
2022
2020
2017
2016
Revenue
N/C
N/C
413 535 €
207 493 €
Net income
11 072 €
31 508 €
18 195 €
3 631 €
EBITDA
N/C
N/C
23 918 €
4 931 €
Net margin
N/C
N/C
4.4%
1.7%
Revenue and income statement
In 2022, DO RENOVATION generates positive net income of 11 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2022: 4 k€ -> 11 k€.
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
11 072 €
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 144%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 23%. The balance between equity and debt is satisfactory.
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
143.944%
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
23.486%
Asset age ratio (2022)
?
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
2020
2022
Debt ratio
-86.195
-135.228
229.499
143.944
Financial autonomy
-130.181
-30.896
20.519
23.486
Repayment capacity
10.004
2.005
None
None
Cash flow / Revenue
2.182%
5.604%
None%
None%
Sector positioning
Debt ratio
143.942022
2017
2020
2022
Q1: 1.64
Med: 23.36
Q3: 74.88
Watch+50 pts over 3 years
In 2022, the debt ratio of DO RENOVATION (143.94) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
23.49%2022
2017
2020
2022
Q1: 10.61%
Med: 30.22%
Q3: 50.1%
Average+17 pts over 3 years
In 2022, the financial autonomy of DO RENOVATION (23.5%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
2.0 years2017
2017
Q1: 0.0 years
Med: 0.08 years
Q3: 0.92 years
Watch
In 2017, the repayment capacity of DO RENOVATION (2.00) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 192.63. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
192.627
Liquidity indicators evolution DO RENOVATION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2020
2022
Liquidity ratio
78.224
153.658
260.678
192.627
Interest coverage
6.997
0.418
None
None
Sector positioning
Liquidity ratio
192.632022
2017
2020
2022
Q1: 143.12
Med: 196.39
Q3: 289.88
Average+12 pts over 3 years
In 2022, the liquidity ratio of DO RENOVATION (192.63) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
0.42x2017
2017
Q1: 0.0x
Med: 0.31x
Q3: 3.15x
Good
In 2017, the interest coverage of DO RENOVATION (0.4x) 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 (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
0 €
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
0 j
WCR and payment terms evolution DO RENOVATION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2020
2022
Operating WCR
6 810 €
9 681 €
0 €
0 €
Inventory turnover (days)
30
15
0
0
Customer payment term (days)
15
39
0
0
Supplier payment term (days)
40
21
0
0
Positioning of DO RENOVATION in its sector
Comparison with sector Travaux de revêtement des sols et des murs
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (47 transactions).
This range of 12 730€ to 45 702€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2022
Indicative
12k€22k€45k€
22 108 €Range: 12 730€ - 45 702€
NAF 5 all-time
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 47 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 (Travaux de revêtement des sols et des murs)
Compare DO RENOVATION with other companies in the same sector:
Yes, DO RENOVATION generated a net profit of 11 k€ in 2022.
Where is the headquarters of DO RENOVATION ?
The headquarters of DO RENOVATION is located in PFASTATT (68120), in the department Haut-Rhin.
Where to find the tax return of DO RENOVATION ?
The tax return of DO RENOVATION 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 DO RENOVATION operate?
DO RENOVATION operates in the sector Travaux de revêtement des sols et des murs (NAF code 43.33Z). 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