Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1992-12-08 (33 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: MITRY-MORY (77290), Seine-et-Marne
DUBUIT INTERNATIONAL : revenue, balance sheet and financial ratios
DUBUIT INTERNATIONAL is a French company
founded 33 years ago,
specialized in the sector Activités des sociétés holding.
Based in MITRY-MORY (77290),
this company of category PME
shows in 2023 a revenue of 80 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - DUBUIT INTERNATIONAL (SIREN 389535204)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
80 399 €
92 990 €
24 530 €
N/C
37 300 €
78 960 €
338 020 €
453 250 €
490 200 €
Net income
-245 856 €
21 890 €
-20 955 €
-33 553 €
-38 768 €
-354 233 €
-145 512 €
-173 285 €
-6 304 169 €
EBITDA
-141 763 €
-106 033 €
-90 792 €
-107 708 €
-198 427 €
-204 151 €
-66 867 €
-40 629 €
23 059 €
Net margin
-305.8%
23.5%
-85.4%
N/C
-103.9%
-448.6%
-43.0%
-38.2%
-1286.0%
Revenue and income statement
In 2023, DUBUIT INTERNATIONAL achieves revenue of 80 k€. Revenue is declining over the period 2015-2023 (CAGR: -20.2%). Significant drop of -14% vs 2022. After deducting consumption (0 €), gross margin stands at 80 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -142 k€, representing -176.3% of revenue. Warning negative scissor effect: despite revenue change (-14%), EBITDA varies by -34%, reducing margin by 62.3 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -246 k€ (-305.8% of revenue), which will impact equity.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
80 399 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
80 399 €
EBITDA (2023)
?
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
-141 763 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-142 231 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-245 856 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-176.3%
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 60%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 59%. 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 38.0 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 91.1% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
60.158%
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
59.166%
Cash flow / Revenue (2023)
?
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
91.122%
Repayment capacity (2023)
?
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
38.039
Solvency indicators evolution DUBUIT INTERNATIONAL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
6.04
0.906
0.464
0.021
0.002
0.002
0.001
0.909
60.158
Financial autonomy
91.802
96.793
96.79
97.213
97.938
97.901
98.232
95.741
59.166
Repayment capacity
25.078
0.51
0.827
-0.065
0.0
0.0
0.0
-0.043
38.039
Cash flow / Revenue
6.009%
47.268%
19.605%
-46.38%
-211.488%
None%
-215.45%
-1829.526%
91.122%
Sector positioning
Debt ratio
60.162023
2021
2022
2023
Q1: 0.03
Med: 10.87
Q3: 70.22
Average+46 pts over 3 years
In 2023, the debt ratio of DUBUIT INTERNATIONAL (60.16) 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
59.17%2023
2021
2022
2023
Q1: 17.2%
Med: 61.39%
Q3: 90.77%
Average-26 pts over 3 years
In 2023, the financial autonomy of DUBUIT INTERNATIONAL (59.2%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
38.04 years2023
2021
2022
2023
Q1: 0.0 years
Med: 0.09 years
Q3: 3.23 years
Average+50 pts over 3 years
In 2023, the repayment capacity of DUBUIT INTERNATIONAL (38.04) 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 99.81. 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
99.81
Interest coverage (2023)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Formula
EBIT / Interest expenses
Interpretation
> 3 : Comfortable 1.5-3 : Acceptable < 1.5 : Risk
-225.106
Liquidity indicators evolution DUBUIT INTERNATIONAL
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
868.853
1221.079
1112.891
1264.043
1621.84
917.027
743.091
301.452
99.81
Interest coverage
3950.349
-819.587
-264.316
-173.605
-3.35
-29.12
-4.678
-154.561
-225.106
Sector positioning
Liquidity ratio
99.812023
2021
2022
2023
Q1: 126.86
Med: 619.0
Q3: 3548.33
Average-29 pts over 3 years
In 2023, the liquidity ratio of DUBUIT INTERNATIONAL (99.81) 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.
Interest coverage
-225.11x2023
2021
2022
2023
Q1: -65.31x
Med: 0.0x
Q3: 0.0x
Average-22 pts over 3 years
In 2023, the interest coverage of DUBUIT INTERNATIONAL (-225.1x) 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: 6 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 223 days. Excellent situation: suppliers finance 217 days of the operating cycle (retail model). WCR is negative (-1073 days): operations structurally generate cash. Notable WCR improvement over the period (-111%), freeing up cash.
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
-239 619 €
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
6 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
223 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 in days of revenue (2023)
?
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
-1073 j
WCR and payment terms evolution DUBUIT INTERNATIONAL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
2 097 556 €
2 192 293 €
2 221 947 €
2 321 746 €
2 447 683 €
0 €
609 170 €
347 647 €
-239 619 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
146
60
67
63
608
0
172
38
6
Supplier payment term (days)
462
294
274
346
299
389
282
248
223
Positioning of DUBUIT INTERNATIONAL in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 63 transactions of similar company sales
in 2023,
the value of DUBUIT INTERNATIONAL is estimated at
19 334 €
(range 14 140€ - 57 420€).
The price/revenue ratio is 0.24x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2023
63 tx
14k€19k€57k€
19 334 €Range: 14 140€ - 57 420€
NAF 5 année 2023
Valuation method used
Revenue Multiple
80 399 €
×
0.24x
=19 334 €
Range: 14 140€ - 57 420€
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 63 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 (Activités des sociétés holding)
Compare DUBUIT INTERNATIONAL with other companies in the same sector:
Frequently asked questions about DUBUIT INTERNATIONAL
What is the revenue of DUBUIT INTERNATIONAL ?
The revenue of DUBUIT INTERNATIONAL in 2023 is 80 k€.
Is DUBUIT INTERNATIONAL profitable?
DUBUIT INTERNATIONAL recorded a net loss in 2023.
Where is the headquarters of DUBUIT INTERNATIONAL ?
The headquarters of DUBUIT INTERNATIONAL is located in MITRY-MORY (77290), in the department Seine-et-Marne.
Where to find the tax return of DUBUIT INTERNATIONAL ?
The tax return of DUBUIT INTERNATIONAL 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 DUBUIT INTERNATIONAL operate?
DUBUIT INTERNATIONAL operates in the sector Activités des sociétés holding (NAF code 64.20Z). 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