Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2018-01-15 (8 years)Status: ActiveBusiness sector: Restauration traditionnelleLocation: LIMOGES (87280), Haute-Vienne
DONG FANG MING ZHU : revenue, balance sheet and financial ratios
DONG FANG MING ZHU is a French company
founded 8 years ago,
specialized in the sector Restauration traditionnelle.
Based in LIMOGES (87280),
this company of category PME
shows in 2021 a revenue of 380 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - DONG FANG MING ZHU (SIREN 834601734)
Indicator
2023
2021
2020
2019
2018
Revenue
N/C
380 231 €
N/C
804 731 €
755 390 €
Net income
48 117 €
108 674 €
-11 807 €
54 178 €
-990 €
EBITDA
N/C
120 011 €
N/C
54 577 €
-28 111 €
Net margin
N/C
28.6%
N/C
6.7%
-0.1%
Revenue and income statement
In 2023, DONG FANG MING ZHU generates positive net income of 48 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
48 117 €
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 77%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 50%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
76.724%
Financial autonomy (2023)
?
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
49.623%
Asset age ratio (2023)
?
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
2018
2019
2020
2021
2023
Debt ratio
5623.081
564.411
1066.021
301.587
76.724
Financial autonomy
1.364
11.376
7.65
22.917
49.623
Repayment capacity
-14.644
7.355
None
3.89
None
Cash flow / Revenue
-3.563%
5.834%
None%
25.591%
None%
Sector positioning
Debt ratio
76.722023
2020
2021
2023
Q1: 0.2
Med: 35.0
Q3: 128.41
Average-14 pts over 3 years
In 2023, the debt ratio of DONG FANG MING ZHU (76.72) ranks above the median of the sector. This ratio measures the weight of debt relative to equity. A reduction effort could improve financial strength.
Financial autonomy
49.62%2023
2020
2021
2023
Q1: 5.35%
Med: 29.08%
Q3: 53.84%
Good+46 pts over 3 years
In 2023, the financial autonomy of DONG FANG MING ZHU (49.6%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
3.89 years2021
2021
Q1: 0.0 years
Med: 0.73 years
Q3: 3.07 years
Average
In 2021, the repayment capacity of DONG FANG MING ZHU (3.89) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 168.37. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
168.365
Liquidity indicators evolution DONG FANG MING ZHU
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2018
2019
2020
2021
2023
Liquidity ratio
92.12
106.651
349.913
276.774
168.365
Interest coverage
-15.859
5.499
None
1.741
None
Sector positioning
Liquidity ratio
168.372023
2020
2021
2023
Q1: 66.83
Med: 137.52
Q3: 259.63
Good-19 pts over 3 years
In 2023, the liquidity ratio of DONG FANG MING ZHU (168.37) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
1.74x2021
2021
Q1: 0.0x
Med: 0.46x
Q3: 3.34x
Good
In 2021, the interest coverage of DONG FANG MING ZHU (1.7x) 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: 136 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 263 days. Excellent situation: suppliers finance 127 days of the operating cycle (retail model).
Operating WCR (2023)
?
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 (2023)
?
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
136 j
Supplier credit (2023)
?
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
263 j
Inventory turnover (2023)
?
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 DONG FANG MING ZHU
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
2023
Operating WCR
-21 816 €
-46 449 €
0 €
34 970 €
0 €
Inventory turnover (days)
5
8
0
8
0
Customer payment term (days)
0
8
71
11
136
Supplier payment term (days)
39
27
594
32
263
Positioning of DONG FANG MING ZHU in its sector
Comparison with sector Restauration traditionnelle
Valuation estimate
Based on 689 transactions of similar company sales
in 2023,
the value of DONG FANG MING ZHU is estimated at
325 923 €
(range 148 161€ - 781 208€).
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 value2023
689 transactions
148k€325k€781k€
325 923 €Range: 148 161€ - 781 208€
NAF 5 année 2023
Valuation method used
Net Income Multiple
48 117 €
×
6.8x
=325 924 €
Range: 148 161€ - 781 209€
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 689 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 (Restauration traditionnelle)
Compare DONG FANG MING ZHU with other companies in the same sector:
Frequently asked questions about DONG FANG MING ZHU
What is the revenue of DONG FANG MING ZHU ?
The revenue of DONG FANG MING ZHU in 2021 is 380 k€.
Is DONG FANG MING ZHU profitable?
Yes, DONG FANG MING ZHU generated a net profit of 48 k€ in 2023.
Where is the headquarters of DONG FANG MING ZHU ?
The headquarters of DONG FANG MING ZHU is located in LIMOGES (87280), in the department Haute-Vienne.
Where to find the tax return of DONG FANG MING ZHU ?
The tax return of DONG FANG MING ZHU 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 DONG FANG MING ZHU operate?
DONG FANG MING ZHU operates in the sector Restauration traditionnelle (NAF code 56.10A). 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