Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2009-11-05 (16 years)Status: ActiveBusiness sector: Autres activités récréatives et de loisirsLocation: LYON (69001), Rhone
DUFY-BIANCHINI : revenue, balance sheet and financial ratios
DUFY-BIANCHINI is a French company
founded 16 years ago,
specialized in the sector Autres activités récréatives et de loisirs.
Based in LYON (69001),
this company of category PME
shows in 2020 a revenue of 17 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - DUFY-BIANCHINI (SIREN 518243688)
Indicator
2021
2020
2018
2017
2016
Revenue
N/C
17 298 €
N/C
2 146 €
46 722 €
Net income
16 737 €
178 €
-6 €
10 278 €
14 481 €
EBITDA
3 417 €
1 877 €
-14 432 €
-11 155 €
6 216 €
Net margin
N/C
1.0%
N/C
478.9%
31.0%
Revenue and income statement
In 2021, DUFY-BIANCHINI generates positive net income of 17 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2021: 14 k€ -> 17 k€.
EBITDA (2021)
?
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
3 417 €
EBIT (2021)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
16 587 €
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
16 737 €
EBITDA margin (2021)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
13.9%
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 83%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 52%. 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 14.0 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 67.8% 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 (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
82.874%
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
52.438%
Cash flow / Revenue (2021)
?
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
67.816%
Repayment capacity (2021)
?
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
13.993
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
2020
2021
Debt ratio
96.008
92.172
92.175
88.099
82.874
Financial autonomy
46.344
46.965
50.792
51.402
52.438
Repayment capacity
16.377
8.826
-19.259
1314.079
13.993
Cash flow / Revenue
30.994%
1252.144%
None%
0.664%
67.816%
Sector positioning
Debt ratio
82.872021
2018
2020
2021
Q1: 0.0
Med: 24.94
Q3: 130.84
Average
In 2021, the debt ratio of DUFY-BIANCHINI (82.87) 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
52.44%2021
2018
2020
2021
Q1: 1.41%
Med: 27.56%
Q3: 58.6%
Good
In 2021, the financial autonomy of DUFY-BIANCHINI (52.4%) 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
13.99 years2021
2018
2020
2021
Q1: 0.0 years
Med: 0.11 years
Q3: 2.13 years
Watch+50 pts over 3 years
In 2021, the repayment capacity of DUFY-BIANCHINI (13.99) 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 323.06. 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
323.056
Interest coverage (2021)
?
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
0.0
Liquidity indicators evolution DUFY-BIANCHINI
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2020
2021
Liquidity ratio
149.974
164.96
386.819
290.138
323.056
Interest coverage
0.0
0.0
-0.748
0.0
0.0
Sector positioning
Liquidity ratio
323.062021
2018
2020
2021
Q1: 95.38
Med: 193.18
Q3: 423.61
Good-11 pts over 3 years
In 2021, the liquidity ratio of DUFY-BIANCHINI (323.06) 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
0.0x2021
2018
2020
2021
Q1: 0.0x
Med: 0.0x
Q3: 1.87x
Average
In 2021, the interest coverage of DUFY-BIANCHINI (0.0x) 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 301 days. Excellent situation: suppliers finance 301 days of the operating cycle (retail model).
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
301 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 DUFY-BIANCHINI
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2020
2021
Operating WCR
57 326 €
79 711 €
0 €
18 647 €
0 €
Inventory turnover (days)
44
0
0
0
0
Customer payment term (days)
316
6173
0
16
0
Supplier payment term (days)
348
1202
220
204
301
Positioning of DUFY-BIANCHINI in its sector
Comparison with sector Autres activités récréatives et de loisirs
Valuation estimate
Based on 114 transactions of similar company sales
(all years),
the value of DUFY-BIANCHINI is estimated at
49 426 €
(range 28 765€ - 90 649€).
With an EBITDA of 3 417€, the sector multiple of 5.1x is applied.
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
114 transactions
28k€49k€90k€
49 426 €Range: 28 765€ - 90 649€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
3 417 €×5.1x
Estimation17 424 €
10 085€ - 27 219€
Net Income Multiple20%
16 737 €×7.7x
Estimation129 431 €
75 468€ - 249 227€
How is this estimate calculated?
This estimate is based on the analysis of 114 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 (Autres activités récréatives et de loisirs)
Compare DUFY-BIANCHINI with other companies in the same sector:
Yes, DUFY-BIANCHINI generated a net profit of 17 k€ in 2021.
Where is the headquarters of DUFY-BIANCHINI ?
The headquarters of DUFY-BIANCHINI is located in LYON (69001), in the department Rhone.
Where to find the tax return of DUFY-BIANCHINI ?
The tax return of DUFY-BIANCHINI 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 DUFY-BIANCHINI operate?
DUFY-BIANCHINI operates in the sector Autres activités récréatives et de loisirs (NAF code 93.29Z). 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