DUFRASNE S.A.S : revenue, balance sheet and financial ratios
DUFRASNE S.A.S is a French company
founded 18 years ago,
specialized in the sector Services d'aménagement paysager .
Based in ANNŒULLIN (59112),
this company of category PME
shows in 2022 a revenue of 2.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - DUFRASNE S.A.S (SIREN 499035707)
Indicator
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
N/C
2 820 464 €
2 516 500 €
2 199 507 €
2 344 354 €
2 104 472 €
2 050 066 €
1 553 570 €
Net income
164 223 €
-382 062 €
27 082 €
72 167 €
63 275 €
18 437 €
24 925 €
67 526 €
103 162 €
20 979 €
EBITDA
N/C
N/C
N/C
54 879 €
117 538 €
24 413 €
47 394 €
45 158 €
139 068 €
23 457 €
Net margin
N/C
N/C
N/C
2.6%
2.5%
0.8%
1.1%
3.2%
5.0%
1.4%
Revenue and income statement
In 2025, DUFRASNE S.A.S generates positive net income of 164 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2025: 21 k€ -> 164 k€.
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
164 223 €
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 48%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 32%. The balance between equity and debt is satisfactory.
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
47.939%
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
32.16%
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
2020
2021
2022
2023
2024
2025
Debt ratio
47.754
24.053
11.573
3.485
151.638
62.297
46.5
38.505
145.376
47.939
Financial autonomy
29.092
34.359
46.519
46.572
25.552
33.773
40.561
44.692
19.399
32.16
Repayment capacity
5.963
0.77
1.473
0.438
38.66
3.636
61.428
None
None
None
Cash flow / Revenue
1.149%
4.948%
1.469%
1.411%
0.781%
3.394%
0.154%
None%
None%
None%
Sector positioning
Debt ratio
47.942025
2023
2024
2025
Q1: 8.08
Med: 27.61
Q3: 72.06
Average+8 pts over 3 years
In 2025, the debt ratio of DUFRASNE S.A.S (47.94) 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
32.16%2025
2023
2024
2025
Q1: 22.59%
Med: 40.68%
Q3: 57.38%
Average-25 pts over 3 years
In 2025, the financial autonomy of DUFRASNE S.A.S (32.2%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 191.27. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
191.269
Liquidity indicators evolution DUFRASNE S.A.S
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Liquidity ratio
88.681
107.135
118.848
117.638
223.709
169.683
179.327
191.653
131.343
191.269
Interest coverage
22.961
3.669
7.299
5.737
6.3
3.115
7.063
None
None
None
Sector positioning
Liquidity ratio
191.272025
2023
2024
2025
Q1: 145.15
Med: 201.2
Q3: 300.36
Average
In 2025, the liquidity ratio of DUFRASNE S.A.S (191.27) 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. Average customer payment term: 528 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 295 days. The gap of 233 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow.
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
0 €
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
528 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
295 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
0 j
WCR and payment terms evolution DUFRASNE S.A.S
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Operating WCR
173 627 €
124 767 €
217 118 €
248 478 €
170 374 €
391 819 €
551 260 €
0 €
0 €
0 €
Inventory turnover (days)
18
18
27
27
28
31
21
0
0
0
Customer payment term (days)
47
39
20
15
25
55
69
872
511
528
Supplier payment term (days)
68
57
50
59
79
67
47
322
427
295
Positioning of DUFRASNE S.A.S 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 DUFRASNE S.A.S is estimated at
529 843 €
(range 157 520€ - 1 180 780€).
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
125 transactions
157k€529k€1180k€
529 843 €Range: 157 520€ - 1 180 780€
NAF 5 all-time
Valuation method used
Net Income Multiple
164 223 €
×
3.2x
=529 844 €
Range: 157 520€ - 1 180 781€
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 DUFRASNE S.A.S with other companies in the same sector:
Yes, DUFRASNE S.A.S generated a net profit of 164 k€ in 2025.
Where is the headquarters of DUFRASNE S.A.S ?
The headquarters of DUFRASNE S.A.S is located in ANNŒULLIN (59112), in the department Nord.
Where to find the tax return of DUFRASNE S.A.S ?
The tax return of DUFRASNE S.A.S 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 DUFRASNE S.A.S operate?
DUFRASNE S.A.S 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