Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2012-03-26 (14 years)Status: ActiveBusiness sector: Travaux de charpenteLocation: CEYZERIEU (01350), Ain
DURAND BOIS CONCEPT : revenue, balance sheet and financial ratios
DURAND BOIS CONCEPT is a French company
founded 14 years ago,
specialized in the sector Travaux de charpente.
Based in CEYZERIEU (01350),
this company of category PME
shows in 2021 a revenue of 787 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - DURAND BOIS CONCEPT (SIREN 750847642)
Indicator
2022
2021
2020
2019
Revenue
N/C
786 507 €
565 653 €
518 114 €
Net income
29 813 €
70 147 €
21 745 €
897 €
EBITDA
N/C
108 690 €
74 777 €
38 591 €
Net margin
N/C
8.9%
3.8%
0.2%
Revenue and income statement
In 2022, DURAND BOIS CONCEPT generates positive net income of 30 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2019-2022: 897 € -> 30 k€.
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
29 813 €
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 36%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 57%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
35.784%
Financial autonomy (2022)
?
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
57.41%
Asset age ratio (2022)
?
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
2019
2020
2021
2022
Debt ratio
137.319
62.079
51.556
35.784
Financial autonomy
33.37
44.282
42.117
57.41
Repayment capacity
4.056
1.146
1.041
None
Cash flow / Revenue
7.092%
12.784%
12.889%
None%
Sector positioning
Debt ratio
35.782022
2020
2021
2022
Q1: 10.32
Med: 35.42
Q3: 96.36
Average-10 pts over 3 years
In 2022, the debt ratio of DURAND BOIS CONCEPT (35.78) 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
57.41%2022
2020
2021
2022
Q1: 19.8%
Med: 36.76%
Q3: 54.33%
Excellent+15 pts over 3 years
In 2022, the financial autonomy of DURAND BOIS CONCEPT (57.4%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
1.04 years2021
2020
2021
Q1: 0.0 years
Med: 0.63 years
Q3: 2.21 years
Average
In 2021, the repayment capacity of DURAND BOIS CONCEPT (1.04) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 407.35. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2022)
?
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
407.348
Liquidity indicators evolution DURAND BOIS CONCEPT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2019
2020
2021
2022
Liquidity ratio
298.901
266.546
230.03
407.348
Interest coverage
6.299
2.652
1.447
None
Sector positioning
Liquidity ratio
407.352022
2020
2021
2022
Q1: 151.21
Med: 204.72
Q3: 291.24
Excellent+12 pts over 3 years
In 2022, the liquidity ratio of DURAND BOIS CONCEPT (407.35) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
1.45x2021
2020
2021
Q1: 0.0x
Med: 0.57x
Q3: 2.43x
Good-11 pts over 2 years
In 2021, the interest coverage of DURAND BOIS CONCEPT (1.4x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments.
Operating WCR (2022)
?
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 (2022)
?
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 (2022)
?
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
0 j
Inventory turnover (2022)
?
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 DURAND BOIS CONCEPT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2021
2022
Operating WCR
149 647 €
78 745 €
225 617 €
0 €
Inventory turnover (days)
25
6
2
0
Customer payment term (days)
78
63
106
0
Supplier payment term (days)
35
39
74
0
Positioning of DURAND BOIS CONCEPT in its sector
Comparison with sector Travaux de charpente
Valuation estimate
Based on 113 transactions of similar company sales
(all years),
the value of DURAND BOIS CONCEPT is estimated at
80 447 €
(range 40 835€ - 142 958€).
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 value2022
113 transactions
40k€80k€142k€
80 447 €Range: 40 835€ - 142 958€
NAF 5 all-time
Valuation method used
Net Income Multiple
29 813 €
×
2.7x
=80 448 €
Range: 40 835€ - 142 958€
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 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 (Travaux de charpente)
Compare DURAND BOIS CONCEPT with other companies in the same sector:
Frequently asked questions about DURAND BOIS CONCEPT
What is the revenue of DURAND BOIS CONCEPT ?
The revenue of DURAND BOIS CONCEPT in 2021 is 787 k€.
Is DURAND BOIS CONCEPT profitable?
Yes, DURAND BOIS CONCEPT generated a net profit of 30 k€ in 2022.
Where is the headquarters of DURAND BOIS CONCEPT ?
The headquarters of DURAND BOIS CONCEPT is located in CEYZERIEU (01350), in the department Ain.
Where to find the tax return of DURAND BOIS CONCEPT ?
The tax return of DURAND BOIS CONCEPT 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 DURAND BOIS CONCEPT operate?
DURAND BOIS CONCEPT operates in the sector Travaux de charpente (NAF code 43.91A). 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