Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2005-01-01 (21 years)Status: ActiveBusiness sector: Services d'aménagement paysager Location: CHATEAUBLEAU (77370), Seine-et-Marne
DUCHATEAU FRANCOIS : revenue, balance sheet and financial ratios
DUCHATEAU FRANCOIS is a French company
founded 21 years ago,
specialized in the sector Services d'aménagement paysager .
Based in CHATEAUBLEAU (77370),
this company of category PME
shows in 2020 a revenue of 256 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - DUCHATEAU FRANCOIS (SIREN 481729598)
Indicator
2021
2020
2019
2018
2017
2016
Revenue
N/C
255 694 €
282 457 €
269 428 €
221 829 €
177 850 €
Net income
220 €
-808 €
-1 490 €
7 225 €
4 717 €
2 269 €
EBITDA
N/C
26 407 €
33 360 €
39 982 €
33 431 €
25 624 €
Net margin
N/C
-0.3%
-0.5%
2.7%
2.1%
1.3%
Revenue and income statement
In 2021, DUCHATEAU FRANCOIS generates positive net income of 220 €. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2021: 2 k€ -> 220 €.
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
220 €
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 43%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 56%. 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
42.634%
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
55.689%
Asset age ratio (2021)
?
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
2020
2021
Debt ratio
25.32
69.367
46.003
26.194
18.094
42.634
Financial autonomy
67.047
46.259
48.61
55.729
60.716
55.689
Repayment capacity
0.78
1.673
1.042
0.703
0.588
None
Cash flow / Revenue
14.528%
15.857%
15.09%
11.994%
10.819%
None%
Sector positioning
Debt ratio
42.632021
2019
2020
2021
Q1: 4.4
Med: 36.39
Q3: 99.66
Average
In 2021, the debt ratio of DUCHATEAU FRANCOIS (42.63) 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
55.69%2021
2019
2020
2021
Q1: 15.24%
Med: 33.93%
Q3: 52.99%
Excellent
In 2021, the financial autonomy of DUCHATEAU FRANCOIS (55.7%) 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.
Repayment capacity
0.59 years2020
2019
2020
Q1: 0.0 years
Med: 0.54 years
Q3: 2.14 years
Average-5 pts over 2 years
In 2020, the repayment capacity of DUCHATEAU FRANCOIS (0.59) 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 239.22. 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
239.218
Liquidity indicators evolution DUCHATEAU FRANCOIS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
Liquidity ratio
234.251
207.477
134.196
126.999
176.643
239.218
Interest coverage
1.241
1.983
1.498
1.169
0.867
None
Sector positioning
Liquidity ratio
239.222021
2019
2020
2021
Q1: 135.74
Med: 196.44
Q3: 292.86
Good+36 pts over 3 years
In 2021, the liquidity ratio of DUCHATEAU FRANCOIS (239.22) 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
0.87x2020
2019
2020
Q1: 0.0x
Med: 0.39x
Q3: 2.04x
Good
In 2020, the interest coverage of DUCHATEAU FRANCOIS (0.9x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. 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.
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
0 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
0 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 DUCHATEAU FRANCOIS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
Operating WCR
29 528 €
19 727 €
3 160 €
-12 363 €
12 059 €
0 €
Inventory turnover (days)
6
7
5
6
11
0
Customer payment term (days)
39
21
44
21
37
0
Supplier payment term (days)
26
28
27
15
27
0
Positioning of DUCHATEAU FRANCOIS in its sector
Comparison with sector Services d'aménagement paysager
Valuation estimate
Based on 125 transactions of similar company sales
(all years),
the value of DUCHATEAU FRANCOIS is estimated at
709 €
(range 211€ - 1 581€).
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
125 transactions
0k€0k€1k€
709 €Range: 211€ - 1 581€
NAF 5 all-time
Valuation method used
Net Income Multiple
220 €
×
3.2x
=710 €
Range: 211€ - 1 582€
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 125 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 (Services d'aménagement paysager )
Compare DUCHATEAU FRANCOIS with other companies in the same sector:
Frequently asked questions about DUCHATEAU FRANCOIS
What is the revenue of DUCHATEAU FRANCOIS ?
The revenue of DUCHATEAU FRANCOIS in 2020 is 256 k€.
Is DUCHATEAU FRANCOIS profitable?
Yes, DUCHATEAU FRANCOIS generated a net profit of 220€ in 2021.
Where is the headquarters of DUCHATEAU FRANCOIS ?
The headquarters of DUCHATEAU FRANCOIS is located in CHATEAUBLEAU (77370), in the department Seine-et-Marne.
Where to find the tax return of DUCHATEAU FRANCOIS ?
The tax return of DUCHATEAU FRANCOIS 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 DUCHATEAU FRANCOIS operate?
DUCHATEAU FRANCOIS operates in the sector Services d'aménagement paysager (NAF code 81.30Z). 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