Employees: 00 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1996-07-11 (29 years)Status: ActiveBusiness sector: Vente à distance sur catalogue spécialiséLocation: LYON (69002), Rhone
DOLPHIN FRANCE : revenue, balance sheet and financial ratios
DOLPHIN FRANCE is a French company
founded 29 years ago,
specialized in the sector Vente à distance sur catalogue spécialisé.
Based in LYON (69002),
this company of category PME
shows in 2022 a revenue of 142.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - DOLPHIN FRANCE (SIREN 408364644)
Indicator
2022
2021
2020
2019
2018
2017
2016
Revenue
142 514 734 €
152 872 410 €
107 338 651 €
83 667 824 €
77 451 976 €
51 059 868 €
68 764 905 €
Net income
-3 251 261 €
4 176 089 €
934 229 €
-1 967 224 €
-1 441 162 €
-4 875 371 €
-533 548 €
EBITDA
-1 952 338 €
7 398 615 €
2 122 364 €
-1 514 487 €
-784 050 €
257 070 €
-1 942 861 €
Net margin
-2.3%
2.7%
0.9%
-2.4%
-1.9%
-9.5%
-0.8%
Revenue and income statement
In 2022, DOLPHIN FRANCE achieves revenue of 142.5 M€. Over the period 2016-2022, the company shows strong growth with a CAGR (compound annual growth rate) of +12.9%. Slight decline of -7% vs 2021. After deducting consumption (107.1 M€), gross margin stands at 35.4 M€, i.e. a rate of 25%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -2.0 M€, representing -1.4% of revenue. Warning negative scissor effect: despite revenue change (-7%), EBITDA varies by -126%, reducing margin by 6.2 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -3.3 M€ (-2.3% of revenue), which will impact equity.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
142 514 734 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
35 429 014 €
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
-1 952 338 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-2 912 584 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-3 251 261 €
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
-1.4%
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 25%. 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
1.239%
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
25.428%
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
-3.989%
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
-0.016
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
2018
2019
2020
2021
2022
Debt ratio
-4679.376
122.638
133.629
165.566
219.634
69.906
1.239
Financial autonomy
-1.576
32.672
26.892
20.297
16.114
22.109
25.428
Repayment capacity
-196.256
-33.81
-6.028
-4.681
8.605
1.207
-0.016
Cash flow / Revenue
-0.145%
-0.606%
-2.03%
-2.167%
1.441%
3.876%
-3.989%
Sector positioning
Debt ratio
1.242022
2020
2021
2022
Q1: 0.0
Med: 5.69
Q3: 79.03
Good-45 pts over 3 years
In 2022, the debt ratio of DOLPHIN FRANCE (1.24) 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
25.43%2022
2020
2021
2022
Q1: 0.52%
Med: 27.76%
Q3: 59.75%
Average+10 pts over 3 years
In 2022, the financial autonomy of DOLPHIN FRANCE (25.4%) 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
-0.02 years2022
2020
2021
2022
Q1: -0.01 years
Med: 0.0 years
Q3: 0.47 years
Excellent-50 pts over 3 years
In 2022, the repayment capacity of DOLPHIN FRANCE (-0.02) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 105.05. 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
105.048
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
-23.847
Liquidity indicators evolution DOLPHIN FRANCE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
Liquidity ratio
357.736
353.859
251.443
198.987
207.748
177.947
105.048
Interest coverage
-36.651
179.8
-37.108
-24.026
19.214
4.893
-23.847
Sector positioning
Liquidity ratio
105.052022
2020
2021
2022
Q1: 103.59
Med: 185.63
Q3: 344.41
Average-27 pts over 3 years
In 2022, the liquidity ratio of DOLPHIN FRANCE (105.05) 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
-23.85x2022
2020
2021
2022
Q1: 0.0x
Med: 0.0x
Q3: 0.44x
Watch-50 pts over 3 years
In 2022, the interest coverage of DOLPHIN FRANCE (-23.9x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 10 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 49 days. Excellent situation: suppliers finance 39 days of the operating cycle (retail model). Inventory turnover is 6 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 39 days of revenue, i.e. 15.4 M€ to permanently finance. Notable WCR improvement over the period (-30%), freeing up cash.
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
15 374 490 €
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
10 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
49 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
6 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
39 j
WCR and payment terms evolution DOLPHIN FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
Operating WCR
21 843 860 €
18 392 275 €
21 214 096 €
17 229 715 €
19 794 321 €
27 246 450 €
15 374 490 €
Inventory turnover (days)
90
116
87
74
71
66
6
Customer payment term (days)
3
5
4
4
5
4
10
Supplier payment term (days)
28
37
35
37
44
41
49
Positioning of DOLPHIN FRANCE in its sector
Comparison with sector Vente à distance sur catalogue spécialisé
Valuation estimate
Based on 121 transactions of similar company sales
(all years),
the value of DOLPHIN FRANCE is estimated at
38 473 489 €
(range 22 303 648€ - 82 676 244€).
The price/revenue ratio is 0.27x
(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
121 transactions
22303k€38473k€82676k€
38 473 489 €Range: 22 303 648€ - 82 676 244€
NAF 5 all-time
Valuation method used
Revenue Multiple
142 514 734 €
×
0.27x
=38 473 489 €
Range: 22 303 648€ - 82 676 245€
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 121 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 (Vente à distance sur catalogue spécialisé)
Compare DOLPHIN FRANCE with other companies in the same sector:
The revenue of DOLPHIN FRANCE in 2022 is 142.5 M€.
Is DOLPHIN FRANCE profitable?
DOLPHIN FRANCE recorded a net loss in 2022.
Where is the headquarters of DOLPHIN FRANCE ?
The headquarters of DOLPHIN FRANCE is located in LYON (69002), in the department Rhone.
Where to find the tax return of DOLPHIN FRANCE ?
The tax return of DOLPHIN FRANCE 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 DOLPHIN FRANCE operate?
DOLPHIN FRANCE operates in the sector Vente à distance sur catalogue spécialisé (NAF code 47.91B). 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