Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 1982-07-01 (43 years)Status: ActiveBusiness sector: Construction d'autres bâtimentsLocation: AIX-EN-PROVENCE (13290), Bouches-du-Rhone
DUO ENTREPRISE : revenue, balance sheet and financial ratios
DUO ENTREPRISE is a French company
founded 43 years ago,
specialized in the sector Construction d'autres bâtiments.
Based in AIX-EN-PROVENCE (13290),
this company of category PME
shows in 2017 a revenue of 5.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - DUO ENTREPRISE (SIREN 325031318)
Indicator
2019
2018
2017
2016
Revenue
N/C
N/C
5 158 632 €
4 818 157 €
Net income
129 187 €
-267 422 €
-346 766 €
-116 004 €
EBITDA
N/C
N/C
-634 344 €
-874 716 €
Net margin
N/C
N/C
-6.7%
-2.4%
Revenue and income statement
In 2019, DUO ENTREPRISE generates positive net income of 129 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2019)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
129 187 €
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 10%. This very low level reflects a solid financial structure, offering significant room for future investments or acquisitions. Financial autonomy (= Equity / Total assets x 100) reaches 43%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2019)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
9.803%
Financial autonomy (2019)
?
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
42.784%
Asset age ratio (2019)
?
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
Debt ratio
0.027
0.031
16.092
9.803
Financial autonomy
71.422
65.984
45.573
42.784
Repayment capacity
-0.002
-0.001
None
None
Cash flow / Revenue
-2.5%
-6.62%
None%
None%
Sector positioning
Debt ratio
9.82019
2017
2018
2019
Q1: 0.0
Med: 8.3
Q3: 47.77
Average+26 pts over 3 years
In 2019, the debt ratio of DUO ENTREPRISE (9.80) 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
42.78%2019
2017
2018
2019
Q1: 3.54%
Med: 21.63%
Q3: 45.49%
Good
In 2019, the financial autonomy of DUO ENTREPRISE (42.8%) 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
-0.0 years2017
2017
Q1: 0.0 years
Med: 0.01 years
Q3: 0.87 years
Excellent
In 2017, the repayment capacity of DUO ENTREPRISE (-0.00) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 122.93. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2019)
?
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
122.933
Liquidity indicators evolution DUO ENTREPRISE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
Liquidity ratio
223.956
166.664
143.136
122.933
Interest coverage
-0.007
0.0
None
None
Sector positioning
Liquidity ratio
122.932019
2017
2018
2019
Q1: 119.42
Med: 164.98
Q3: 263.8
Average-25 pts over 3 years
In 2019, the liquidity ratio of DUO ENTREPRISE (122.93) 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
0.0x2017
2017
Q1: 0.0x
Med: 0.01x
Q3: 2.35x
Average
In 2017, the interest coverage of DUO ENTREPRISE (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: 395 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 1456 days. Excellent situation: suppliers finance 1061 days of the operating cycle (retail model).
Operating WCR (2019)
?
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 (2019)
?
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
395 j
Supplier credit (2019)
?
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
1456 j
Inventory turnover (2019)
?
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 DUO ENTREPRISE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
Operating WCR
1 458 552 €
1 178 799 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
Customer payment term (days)
55
45
510
395
Supplier payment term (days)
40
39
536
1456
Positioning of DUO ENTREPRISE in its sector
Comparison with sector Construction d'autres bâtiments
Valuation estimate
Based on 113 transactions of similar company sales
(all years),
the value of DUO ENTREPRISE is estimated at
320 678 €
(range 108 712€ - 1 034 104€).
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 value2019
113 transactions
108k€320k€1034k€
320 678 €Range: 108 712€ - 1 034 104€
NAF 5 all-time
Valuation method used
Net Income Multiple
129 187 €
×
2.5x
=320 679 €
Range: 108 712€ - 1 034 104€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 113 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 (Construction d'autres bâtiments)
Compare DUO ENTREPRISE with other companies in the same sector:
Yes, DUO ENTREPRISE generated a net profit of 129 k€ in 2019.
Where is the headquarters of DUO ENTREPRISE ?
The headquarters of DUO ENTREPRISE is located in AIX-EN-PROVENCE (13290), in the department Bouches-du-Rhone.
Where to find the tax return of DUO ENTREPRISE ?
The tax return of DUO ENTREPRISE 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 DUO ENTREPRISE operate?
DUO ENTREPRISE operates in the sector Construction d'autres bâtiments (NAF code 41.20B). 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