Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1985-10-23 (40 years)Status: ActiveBusiness sector: Travaux de couverture par élémentsLocation: ALBERTVILLE (73200), Savoie
DUBOURGEAT ENTREPRISE : revenue, balance sheet and financial ratios
DUBOURGEAT ENTREPRISE is a French company
founded 40 years ago,
specialized in the sector Travaux de couverture par éléments.
Based in ALBERTVILLE (73200),
this company of category PME
shows in 2025 a revenue of 8.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - DUBOURGEAT ENTREPRISE (SIREN 334099983)
Indicator
2025
2024
2023
2022
2021
2019
2018
2017
2016
Revenue
8 568 245 €
6 090 686 €
6 422 914 €
N/C
N/C
N/C
N/C
N/C
N/C
Net income
178 510 €
110 909 €
318 007 €
192 462 €
24 541 €
155 376 €
159 342 €
119 803 €
214 584 €
EBITDA
324 024 €
16 125 €
676 442 €
N/C
N/C
N/C
N/C
N/C
N/C
Net margin
2.1%
1.8%
5.0%
N/C
N/C
N/C
N/C
N/C
N/C
Revenue and income statement
In 2025, DUBOURGEAT ENTREPRISE achieves revenue of 8.6 M€. Over the period 2023-2025, the company shows strong growth with a CAGR (compound annual growth rate) of +15.5%. Vs 2024, growth of +41% (6.1 M€ -> 8.6 M€). After deducting consumption (2.9 M€), gross margin stands at 5.7 M€, i.e. a rate of 66%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 324 k€, representing 3.8% of revenue. Positive scissor effect: EBITDA margin improves by +3.5 pts, sign of improved operational efficiency. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 179 k€, i.e. 2.1% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
8 568 245 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
5 681 343 €
EBITDA (2025)
?
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
324 024 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
324 252 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
178 510 €
EBITDA margin (2025)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
3.8%
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 31%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 49%. 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 4.3 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 1.9% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
Debt ratio (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
31.467%
Financial autonomy (2025)
?
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
49.259%
Cash flow / Revenue (2025)
?
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
1.903%
Repayment capacity (2025)
?
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
4.344
Asset age ratio (2025)
?
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
2021
2022
2023
2024
2025
Debt ratio
27.471
20.882
23.181
12.183
42.607
66.55
44.389
46.693
31.467
Financial autonomy
43.651
46.63
50.518
53.738
44.496
37.77
46.43
46.341
49.259
Repayment capacity
None
None
None
None
None
None
1.976
-58.912
4.344
Cash flow / Revenue
None%
None%
None%
None%
None%
None%
7.631%
-0.27%
1.903%
Sector positioning
Debt ratio
31.472025
2023
2024
2025
Q1: 5.69
Med: 19.61
Q3: 43.14
Average
In 2025, the debt ratio of DUBOURGEAT ENTREPRISE (31.47) 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
49.26%2025
2023
2024
2025
Q1: 30.43%
Med: 48.54%
Q3: 62.95%
Good-10 pts over 3 years
In 2025, the financial autonomy of DUBOURGEAT ENTREPRISE (49.3%) 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
4.34 years2025
2023
2024
2025
Q1: 0.12 years
Med: 0.7 years
Q3: 1.62 years
Watch
In 2025, the repayment capacity of DUBOURGEAT ENTREPRISE (4.34) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 261.12. 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 1.2x. Coverage is limited: any activity downturn would jeopardize interest payments.
Liquidity ratio (2025)
?
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
261.115
Interest coverage (2025)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2021
2022
2023
2024
2025
Liquidity ratio
176.205
186.331
196.895
199.714
255.812
312.596
371.665
286.711
261.115
Interest coverage
None
None
None
None
None
None
0.823
64.093
1.217
Sector positioning
Liquidity ratio
261.122025
2023
2024
2025
Q1: 163.54
Med: 225.32
Q3: 328.83
Good-16 pts over 3 years
In 2025, the liquidity ratio of DUBOURGEAT ENTREPRISE (261.12) 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
1.22x2025
2023
2024
2025
Q1: 0.23x
Med: 1.4x
Q3: 4.43x
Average-6 pts over 3 years
In 2025, the interest coverage of DUBOURGEAT ENTREPRISE (1.2x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. 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. Average customer payment term: 66 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 52 days. The company must finance 14 days of gap between collections and payments. Inventory turnover is 17 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 79 days of revenue, i.e. 1.9 M€ to permanently finance.
Operating WCR (2025)
?
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
1 869 420 €
Customer credit (2025)
?
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
66 j
Supplier credit (2025)
?
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
52 j
Inventory turnover (2025)
?
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
17 j
WCR in days of revenue (2025)
?
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
79 j
WCR and payment terms evolution DUBOURGEAT ENTREPRISE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2021
2022
2023
2024
2025
Operating WCR
0 €
0 €
0 €
0 €
0 €
0 €
1 340 141 €
2 448 029 €
1 869 420 €
Inventory turnover (days)
0
0
0
0
0
0
28
39
17
Customer payment term (days)
0
0
0
0
0
0
78
110
66
Supplier payment term (days)
0
0
0
0
0
0
53
66
52
Positioning of DUBOURGEAT ENTREPRISE in its sector
Comparison with sector Travaux de couverture par éléments
Valuation estimate
Based on 113 transactions of similar company sales
(all years),
the value of DUBOURGEAT ENTREPRISE is estimated at
859 473 €
(range 458 546€ - 1 408 459€).
With an EBITDA of 324 024€, the sector multiple of 2.2x is applied.
The price/revenue ratio is 0.16x
(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 value2025
113 transactions
458k€859k€1408k€
859 473 €Range: 458 546€ - 1 408 459€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
324 024 €×2.2x
Estimation728 944 €
300 873€ - 1 169 585€
Revenue Multiple30%
8 568 245 €×0.16x
Estimation1 328 878 €
864 027€ - 2 174 902€
Net Income Multiple20%
178 510 €×2.7x
Estimation481 693 €
244 508€ - 855 983€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 113 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 (Travaux de couverture par éléments)
Compare DUBOURGEAT ENTREPRISE with other companies in the same sector:
Frequently asked questions about DUBOURGEAT ENTREPRISE
What is the revenue of DUBOURGEAT ENTREPRISE ?
The revenue of DUBOURGEAT ENTREPRISE in 2025 is 8.6 M€.
Is DUBOURGEAT ENTREPRISE profitable?
Yes, DUBOURGEAT ENTREPRISE generated a net profit of 179 k€ in 2025.
Where is the headquarters of DUBOURGEAT ENTREPRISE ?
The headquarters of DUBOURGEAT ENTREPRISE is located in ALBERTVILLE (73200), in the department Savoie.
Where to find the tax return of DUBOURGEAT ENTREPRISE ?
The tax return of DUBOURGEAT ENTREPRISE 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 DUBOURGEAT ENTREPRISE operate?
DUBOURGEAT ENTREPRISE operates in the sector Travaux de couverture par éléments (NAF code 43.91B). 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