Employees: 12 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2013-07-01 (12 years)Status: ActiveBusiness sector: Fabrication de portes et fenêtres en métalLocation: AMBLAINVILLE (60110), Oise
DSE MENUISERIES : revenue, balance sheet and financial ratios
DSE MENUISERIES is a French company
founded 12 years ago,
specialized in the sector Fabrication de portes et fenêtres en métal.
Based in AMBLAINVILLE (60110),
this company of category PME
shows in 2017 a revenue of 698 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - DSE MENUISERIES (SIREN 794205039)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
N/C
N/C
N/C
N/C
N/C
N/C
N/C
698 422 €
533 384 €
542 287 €
Net income
28 872 €
203 695 €
299 479 €
129 900 €
173 268 €
34 609 €
9 662 €
53 895 €
2 079 €
9 113 €
EBITDA
N/C
N/C
N/C
N/C
N/C
N/C
N/C
56 586 €
19 956 €
23 520 €
Net margin
N/C
N/C
N/C
N/C
N/C
N/C
N/C
7.7%
0.4%
1.7%
Revenue and income statement
In 2024, DSE MENUISERIES generates positive net income of 29 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2015-2024: 9 k€ -> 29 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
28 872 €
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 12%. 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 50%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2024)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
12.094%
Financial autonomy (2024)
?
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
50.432%
Asset age ratio (2024)
?
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
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
47.4
73.385
57.743
29.276
32.322
115.424
78.896
37.548
20.237
12.094
Financial autonomy
13.193
20.132
34.38
38.662
16.741
18.931
36.958
34.864
49.981
50.432
Repayment capacity
0.744
0.333
1.202
None
None
None
None
None
None
None
Cash flow / Revenue
3.634%
3.627%
5.975%
None%
None%
None%
None%
None%
None%
None%
Sector positioning
Debt ratio
12.092024
2022
2023
2024
Q1: 5.87
Med: 21.13
Q3: 53.41
Good-17 pts over 3 years
In 2024, the debt ratio of DSE MENUISERIES (12.09) 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
50.43%2024
2022
2023
2024
Q1: 28.78%
Med: 45.85%
Q3: 61.93%
Good+13 pts over 3 years
In 2024, the financial autonomy of DSE MENUISERIES (50.4%) 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 189.54. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2024)
?
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
189.541
Liquidity indicators evolution DSE MENUISERIES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
88.21
83.318
163.198
151.122
152.707
259.606
209.099
162.706
215.622
189.541
Interest coverage
2.895
1.839
1.534
None
None
None
None
None
None
None
Sector positioning
Liquidity ratio
189.542024
2022
2023
2024
Q1: 170.3
Med: 231.72
Q3: 334.54
Average+6 pts over 3 years
In 2024, the liquidity ratio of DSE MENUISERIES (189.54) 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.
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 (2024)
?
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 (2024)
?
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 (2024)
?
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 (2024)
?
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 DSE MENUISERIES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-32 082 €
29 773 €
50 517 €
0 €
0 €
0 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
13
22
13
0
0
0
0
0
0
0
Customer payment term (days)
41
35
30
0
0
0
0
0
0
0
Supplier payment term (days)
40
25
42
0
0
0
0
0
0
0
Positioning of DSE MENUISERIES in its sector
Comparison with sector Fabrication de portes et fenêtres en métal
Valuation estimate
Based on 75 transactions of similar company sales
(all years),
the value of DSE MENUISERIES is estimated at
76 779 €
(range 40 200€ - 181 560€).
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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
75 tx
40k€76k€181k€
76 779 €Range: 40 200€ - 181 560€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation method used
Net Income Multiple
28 872 €
×
2.7x
=76 779 €
Range: 40 201€ - 181 560€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 75 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 (Fabrication de portes et fenêtres en métal)
Compare DSE MENUISERIES with other companies in the same sector:
Yes, DSE MENUISERIES generated a net profit of 29 k€ in 2024.
Where is the headquarters of DSE MENUISERIES ?
The headquarters of DSE MENUISERIES is located in AMBLAINVILLE (60110), in the department Oise.
Where to find the tax return of DSE MENUISERIES ?
The tax return of DSE MENUISERIES 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 DSE MENUISERIES operate?
DSE MENUISERIES operates in the sector Fabrication de portes et fenêtres en métal (NAF code 25.12Z). 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