SIREN : 085681377
DS SMITH PACKAGING LAROUSSE is a French company founded 70 years ago, specialized in the sector Fabrication d'emballages en bois. Based in TIGY (45510), this company of category GE shows in 2025 a revenue of 9.8 M€. Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Data updated on 2026-05-02
Sources : INPI & INSEE SIRENE - Processing : Ministry of Economy
| Indicator | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9 782 954 € | 11 381 902 € | 13 301 927 € | 11 637 301 € | 8 687 435 € | 10 754 931 € | 13 121 355 € | 16 339 846 € | 16 763 740 € |
| Net income | 1 298 158 € | 921 686 € | 894 192 € | 618 686 € | -248 072 € | -363 912 € | -802 171 € | -624 237 € | 106 475 € |
| EBITDA | 2 004 380 € | 1 497 722 € | 1 815 708 € | 1 180 074 € | 344 626 € | 104 540 € | -315 850 € | -238 848 € | 550 151 € |
| Net margin | 13.3% | 8.1% | 6.7% | 5.3% | -2.9% | -3.4% | -6.1% | -3.8% | 0.6% |
In 2025, DS SMITH PACKAGING LAROUSSE achieves revenue of 9.8 M€. Revenue is declining over the period 2017-2025 (CAGR: -6.5%). Significant drop of -14% vs 2024. After deducting consumption (4.7 M€), gross margin stands at 5.0 M€, i.e. a rate of 51%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 2.0 M€, representing 20.5% of revenue. Positive scissor effect: EBITDA margin improves by +7.3 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 1.3 M€, i.e. 13.3% of revenue. This profit can be retained or distributed to shareholders.
9 782 954 €
5 036 886 €
2 004 380 €
1 505 886 €
1 298 158 €
20.5%
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 85%. 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 0.1 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 14.8% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
0.618%
85.437%
14.765%
0.057
25.3%
In 2025, the debt ratio of DS SMITH PACKAGING LAROUSSE (0.62) 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.
In 2025, the financial autonomy of DS SMITH PACKAGING LAROUSSE (85.4%) 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.
In 2025, the repayment capacity of DS SMITH PACKAGING LAROUSSE (0.06) 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.
The liquidity ratio (= Current assets / Current liabilities) stands at 635.11. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 0.2x. Danger: operating income does not cover interest charges, unsustainable situation.
635.109
0.197
In 2025, the liquidity ratio of DS SMITH PACKAGING LAROUSSE (635.11) 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.
In 2025, the interest coverage of DS SMITH PACKAGING LAROUSSE (0.2x) 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) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 61 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 82 days. Favorable situation: supplier credit is longer than customer credit by 21 days. Inventory turnover is 41 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 438 days of revenue, i.e. 11.9 M€ to permanently finance.
11 897 637 €
61 j
82 j
41 j
438 j
Indicative estimate only : the number of comparable transactions in this sector is limited (44 transactions). This range of 1 263 190€ to 7 407 584€ is provided for information purposes only and requires in-depth analysis to be confirmed.
This estimate is based on the analysis of 44 actual transactions of similar company sales (same NAF code) registered with BODACC between 2016 and 2025.
This estimate is provided for information purposes only. A precise valuation requires in-depth analysis (assets, liabilities, prospects, market...).
Compare DS SMITH PACKAGING LAROUSSE with other companies in the same sector:
Voir toutes les statistiques du secteur Fabrication d'emballages en bois
The revenue of DS SMITH PACKAGING LAROUSSE in 2025 is 9.8 M€.
Yes, DS SMITH PACKAGING LAROUSSE generated a net profit of 1.3 M€ in 2025.
The headquarters of DS SMITH PACKAGING LAROUSSE is located in TIGY (45510), in the department Loiret.
The tax return of DS SMITH PACKAGING LAROUSSE 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).
DS SMITH PACKAGING LAROUSSE operates in the sector Fabrication d'emballages en bois (NAF code 16.24Z). See the 'Sector positioning' section above to compare the company with its competitors.