Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2011-08-01 (14 years)Status: ActiveBusiness sector: Travaux de menuiserie bois et PVCLocation: HENIN-BEAUMONT (62110), Pas-de-Calais
DUQUENNE FERMETURES : revenue, balance sheet and financial ratios
DUQUENNE FERMETURES is a French company
founded 14 years ago,
specialized in the sector Travaux de menuiserie bois et PVC.
Based in HENIN-BEAUMONT (62110),
this company of category PME
shows in 2018 a revenue of 195 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - DUQUENNE FERMETURES (SIREN 533617338)
Indicator
2018
2017
2016
Revenue
194 703 €
210 633 €
202 207 €
Net income
5 401 €
5 181 €
10 270 €
EBITDA
8 751 €
2 531 €
19 420 €
Net margin
2.8%
2.5%
5.1%
Revenue and income statement
Im Jahr 2018 erzielt DUQUENNE FERMETURES einen Umsatz von 195 k€. Die Aktivität bleibt über den Zeitraum stabil (CAGR: -1.9%). Leichter Rückgang von -8% vs 2017. Nach Abzug des Verbrauchs (81 k€) beträgt die Bruttomarge 114 k€, d.h. eine Rate von 59%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht 9 k€, was 4.5% des Umsatzes entspricht. Positiver Schereneffekt: EBITDA-Marge verbessert sich um +3.3 Punkte. Die operative Marge bleibt fragil und erfordert Kostenwachsamkeit. Das Nettoergebnis beträgt 5 k€, d.h. 2.8% des Umsatzes.
Revenue (2018)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
194 703 €
Gross margin (2018)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
113 925 €
EBITDA (2018)
?
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
8 751 €
EBIT (2018)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
7 101 €
Net income (2018)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
5 401 €
EBITDA margin (2018)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
4.5%
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
Die Verschuldungsquote (= Finanzschulden / Eigenkapital x 100) beträgt 0%. Dieses niedrige Niveau spiegelt eine solide Finanzstruktur wider. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 0%. Geringe Autonomie: Das Unternehmen ist stark von externer Finanzierung abhängig. Der Cashflow beträgt 3.6% des Umsatzes.
Debt ratio (2018)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
0.423%
Financial autonomy (2018)
?
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
0.301%
Cash flow / Revenue (2018)
?
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
3.591%
Repayment capacity (2018)
?
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
0.0
Asset age ratio (2018)
?
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
Debt ratio
27.611
4.305
0.423
Financial autonomy
8.9
1.498
0.301
Repayment capacity
0.241
0.104
0.0
Cash flow / Revenue
6.791%
3.057%
3.591%
Sector positioning
Verschuldungsgrad
0.422018
2016
2017
2018
Q1: 2.97
Med: 20.37
Q3: 60.38
Ausgezeichnet-30 pts over 3 years
Im Jahr 2018 liegt in den unteren 25% der Branche, was positiv ist das verschuldungsgrad von DUQUENNE FERMETURES (0.42). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Ein niedriges Verhältnis zeigt eine solide Finanzstruktur mit geringer Abhängigkeit von Gläubigern.
Finanzielle Autonomie
0.3%2018
2016
2017
2018
Q1: 13.31%
Med: 33.88%
Q3: 53.18%
Average
Im Jahr 2018 liegt unter dem Median der Branche das finanzielle autonomie von DUQUENNE FERMETURES (0.3%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Eine Verbesserung würde die Wettbewerbsposition stärken.
Rückzahlungsfähigkeit
0.0 ans2018
2016
2017
2018
Q1: 0.0 ans
Med: 0.24 ans
Q3: 1.41 ans
Ausgezeichnet-25 pts over 3 years
Im Jahr 2018 liegt in den unteren 25% der Branche, was positiv ist das rückzahlungsfähigkeit von DUQUENNE FERMETURES (0.0 an). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Eine kurze Kapazität spiegelt kontrollierte Schulden und gute Cashflow-Generierung wider.
Liquidity ratios
Die Liquiditätsquote beträgt 276.80. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden. Der Zinsdeckungsgrad (= EBIT / Zinsaufwendungen) beträgt 0.0x. Gefahr: Das Betriebsergebnis deckt die Zinsaufwendungen nicht.
Liquidity ratio (2018)
?
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
276.804
Interest coverage (2018)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
Liquidity ratio
135.865
138.818
276.804
Interest coverage
0.654
1.501
0.023
Sector positioning
Liquiditätsquote
276.82018
2016
2017
2018
Q1: 133.03
Med: 187.65
Q3: 277.0
Gut+46 pts over 3 years
Im Jahr 2018 liegt über dem Median der Branche das liquiditätsquote von DUQUENNE FERMETURES (276.80). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Zinsdeckung
0.02x2018
2016
2017
2018
Q1: 0.0x
Med: 0.49x
Q3: 3.22x
Average-23 pts over 3 years
Im Jahr 2018 liegt unter dem Median der Branche das zinsdeckung von DUQUENNE FERMETURES (0.0x). Dieses Verhältnis gibt an, wie oft das Betriebsergebnis die Zinsaufwendungen deckt. Eine Verbesserung würde die Wettbewerbsposition stärken.
Working capital requirement (WCR) and payment terms
Der Betriebskapitalbedarf (WCR) misst die zeitliche Lücke. Durchschnittliche Kundenzahlungsfrist: 8 Tage. Lieferantenfrist: 12 Tage. Günstige Situation. Die Bestandsumschlagsdauer beträgt 24 Tage. Schneller Umschlag, Zeichen guter Bestandsführung. Der WCR repräsentiert 21 Tage Umsatz. Im Zeitraum 2016-2018 stieg der WCR um +274%.
Operating WCR (2018)
?
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
11 419 €
Customer credit (2018)
?
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
8 j
Supplier credit (2018)
?
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
12 j
Inventory turnover (2018)
?
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
24 j
WCR in days of revenue (2018)
?
WCR in days of revenue
Definition
Expresses working capital requirement in days of revenue.
Formula
(Operating WCR / Revenue) x 360
Interpretation
The fewer days, the better the working capital management
21 j
WCR and payment terms evolution DUQUENNE FERMETURES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
Operating WCR
-6 578 €
-3 732 €
11 419 €
Inventory turnover (days)
0
0
24
Customer payment term (days)
23
31
8
Supplier payment term (days)
33
36
12
Positioning of DUQUENNE FERMETURES in its sector
Comparison with sector Travaux de menuiserie bois et PVC
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (27 transactions).
This range of 9 706€ to 33 050€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2018
Indicative
9k€18k€33k€
18 545 €Range: 9 706€ - 33 050€
NAF 5 année 2018
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 27 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 (Travaux de menuiserie bois et PVC)
Compare DUQUENNE FERMETURES with other companies in the same sector:
Frequently asked questions about DUQUENNE FERMETURES
What is the revenue of DUQUENNE FERMETURES ?
The revenue of DUQUENNE FERMETURES in 2018 is 195 k€.
Is DUQUENNE FERMETURES profitable?
Yes, DUQUENNE FERMETURES generated a net profit of 5 k€ in 2018.
Where is the headquarters of DUQUENNE FERMETURES ?
The headquarters of DUQUENNE FERMETURES is located in HENIN-BEAUMONT (62110), in the department Pas-de-Calais.
Where to find the tax return of DUQUENNE FERMETURES ?
The tax return of DUQUENNE FERMETURES 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 DUQUENNE FERMETURES operate?
DUQUENNE FERMETURES operates in the sector Travaux de menuiserie bois et PVC (NAF code 43.32A). 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