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.

Data updated on 2026-05-02

Sources : INPI & INSEE SIRENE - Processing : Ministry of Economy

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...

Chart evolution

Show :

Assets

Loading data...

Liabilities

Loading data...

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
Interpretation
< 50% : Recent assets
50-70% : Normal wear
> 70% : Aging assets

15.8%

Solvency indicators evolution
DUFRASNE S.A.S

Sector positioning

Debt ratio
47.94 2025
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

Sector positioning

Liquidity ratio
191.27 2025
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

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 value 2025
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

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:

Frequently asked questions about DUFRASNE S.A.S

What is the revenue of DUFRASNE S.A.S ?

The revenue of DUFRASNE S.A.S in 2022 is 2.8 M€.

Is DUFRASNE S.A.S profitable?

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.