Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1999-11-13 (26 years)Status: ActiveBusiness sector: Reliure et activités connexesLocation: VILLEBON-SUR-YVETTE (91140), Essonne
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
DORURE DE LA PRAIRIE : revenue, balance sheet and financial ratios
DORURE DE LA PRAIRIE is a French company
founded 26 years ago,
specialized in the sector Reliure et activités connexes.
Based in VILLEBON-SUR-YVETTE (91140),
this company of category PME
shows in 2018 a revenue of 2.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - DORURE DE LA PRAIRIE (SIREN 428229777)
Indicator
2021
2020
2019
2018
Revenue
N/C
N/C
N/C
1 962 607 €
Net income
463 165 €
231 052 €
295 741 €
300 340 €
EBITDA
N/C
N/C
N/C
451 023 €
Net margin
N/C
N/C
N/C
15.3%
Revenue and income statement
In 2021, DORURE DE LA PRAIRIE generates positive net income of 463 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2018-2021: 300 k€ -> 463 k€.
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
463 165 €
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 8%. 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 51%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
7.857%
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
50.698%
Asset age ratio (2021)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution DORURE DE LA PRAIRIE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
Debt ratio
12.347
6.373
12.23
7.857
Financial autonomy
41.467
44.322
61.625
50.698
Repayment capacity
0.135
None
None
None
Cash flow / Revenue
17.249%
None%
None%
None%
Sector positioning
Debt ratio
7.862021
2019
2020
2021
Q1: 0.0
Med: 26.76
Q3: 69.68
Good-10 pts over 3 years
In 2021, the debt ratio of DORURE DE LA PRAIRIE (7.86) 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
50.7%2021
2019
2020
2021
Q1: 0.63%
Med: 27.09%
Q3: 51.62%
Good+13 pts over 3 years
In 2021, the financial autonomy of DORURE DE LA PRAIRIE (50.7%) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 210.84. 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
210.835
Liquidity indicators evolution DORURE DE LA PRAIRIE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2018
2019
2020
2021
Liquidity ratio
178.091
183.784
298.185
210.835
Interest coverage
0.696
None
None
None
Sector positioning
Liquidity ratio
210.842021
2019
2020
2021
Q1: 93.31
Med: 201.25
Q3: 335.6
Good
In 2021, the liquidity ratio of DORURE DE LA PRAIRIE (210.84) 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.
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: 556 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 559 days. Favorable situation: supplier credit is longer than customer credit by 3 days.
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
0 €
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
556 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
559 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 and payment terms evolution DORURE DE LA PRAIRIE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
Operating WCR
481 643 €
0 €
0 €
0 €
Inventory turnover (days)
18
0
0
0
Customer payment term (days)
71
8664
5762
556
Supplier payment term (days)
117
903
340
559
Positioning of DORURE DE LA PRAIRIE in its sector
Comparison with sector Reliure et activités connexes
Valuation estimate
Based on 103 transactions of similar company sales
(all years),
the value of DORURE DE LA PRAIRIE is estimated at
2 024 792 €
(range 923 586€ - 5 957 661€).
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 value2021
103 transactions
923k€2024k€5957k€
2 024 792 €Range: 923 586€ - 5 957 661€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation method used
Net Income Multiple
463 165 €
×
4.4x
=2 024 793 €
Range: 923 586€ - 5 957 662€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 103 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 (Reliure et activités connexes)
Compare DORURE DE LA PRAIRIE with other companies in the same sector:
Frequently asked questions about DORURE DE LA PRAIRIE
What is the revenue of DORURE DE LA PRAIRIE ?
The revenue of DORURE DE LA PRAIRIE in 2018 is 2.0 M€.
Is DORURE DE LA PRAIRIE profitable?
Yes, DORURE DE LA PRAIRIE generated a net profit of 463 k€ in 2021.
Where is the headquarters of DORURE DE LA PRAIRIE ?
The headquarters of DORURE DE LA PRAIRIE is located in VILLEBON-SUR-YVETTE (91140), in the department Essonne.
Where to find the tax return of DORURE DE LA PRAIRIE ?
The tax return of DORURE DE LA PRAIRIE 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 DORURE DE LA PRAIRIE operate?
DORURE DE LA PRAIRIE operates in the sector Reliure et activités connexes (NAF code 18.14Z). 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