DURAND GESTION : revenue, balance sheet and financial ratios
DURAND GESTION is a French company
founded 34 years ago,
specialized in the sector Activités des sièges sociaux.
Based in LONGUENEE-EN-ANJOU (49220),
this company of category ETI
shows in 2024 a revenue of 420 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - DURAND GESTION (SIREN 387515844)
Indicator
2024
2022
2021
2020
2019
2018
2018
2017
2016
Revenue
419 759 €
561 040 €
721 654 €
746 548 €
912 331 €
976 133 €
2 697 302 €
2 872 983 €
2 663 524 €
Net income
156 734 €
783 314 €
540 834 €
334 363 €
249 385 €
370 365 €
377 631 €
761 369 €
181 951 €
EBITDA
-70 731 €
23 819 €
54 239 €
19 533 €
-244 301 €
-78 414 €
67 331 €
357 445 €
126 957 €
Net margin
37.3%
139.6%
74.9%
44.8%
27.3%
37.9%
14.0%
26.5%
6.8%
Revenue and income statement
In 2024, DURAND GESTION achieves revenue of 420 k€. Revenue is declining over the period 2016-2024 (CAGR: -20.6%). Significant drop of -25% vs 2022. After deducting consumption (0 €), gross margin stands at 420 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -71 k€, representing -16.9% of revenue. Warning negative scissor effect: despite revenue change (-25%), EBITDA varies by -397%, reducing margin by 21.1 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 157 k€, i.e. 37.3% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
419 759 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
419 759 €
EBITDA (2024)
?
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
-70 731 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-73 404 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
156 734 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-16.9%
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 42%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 70%. 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 20.0 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 43.8% 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 (2024)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
41.759%
Financial autonomy (2024)
?
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
69.608%
Cash flow / Revenue (2024)
?
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
43.844%
Repayment capacity (2024)
?
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
19.992
Asset age ratio (2024)
?
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
2018
2019
2020
2021
2022
2024
Debt ratio
41.839
31.273
30.535
32.662
19.86
0.061
1.969
4.144
41.759
Financial autonomy
61.499
68.782
68.798
69.247
78.299
92.117
91.675
88.837
69.608
Repayment capacity
6.026
1.927
4.257
-13.321
-4.417
0.009
0.206
0.318
19.992
Cash flow / Revenue
14.146%
33.465%
15.953%
-15.977%
-29.62%
55.787%
77.308%
136.384%
43.844%
Sector positioning
Debt ratio
41.762024
2021
2022
2024
Q1: 0.06
Med: 14.61
Q3: 89.57
Average+33 pts over 3 years
In 2024, the debt ratio of DURAND GESTION (41.76) 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
69.61%2024
2021
2022
2024
Q1: 11.57%
Med: 51.97%
Q3: 85.24%
Good-12 pts over 3 years
In 2024, the financial autonomy of DURAND GESTION (69.6%) 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
19.99 years2024
2021
2022
2024
Q1: 0.0 years
Med: 0.2 years
Q3: 3.73 years
Average+37 pts over 3 years
In 2024, the repayment capacity of DURAND GESTION (19.99) 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 2847.14. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2024)
?
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
2847.137
Interest coverage (2024)
?
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
-225.791
Liquidity indicators evolution DURAND GESTION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2018
2019
2020
2021
2022
2024
Liquidity ratio
261.75
513.556
431.814
571.402
617.306
454.302
566.737
483.317
2847.137
Interest coverage
204.095
3.818
16.01
-4.727
-4.631
1354.175
278.847
425.32
-225.791
Sector positioning
Liquidity ratio
2847.142024
2021
2022
2024
Q1: 116.63
Med: 458.65
Q3: 2184.57
Excellent+19 pts over 3 years
In 2024, the liquidity ratio of DURAND GESTION (2847.14) 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
-225.79x2024
2021
2022
2024
Q1: -45.56x
Med: 0.0x
Q3: 2.85x
Average-50 pts over 3 years
In 2024, the interest coverage of DURAND GESTION (-225.8x) 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: 87 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 82 days. The company must finance 5 days of gap between collections and payments. Overall, WCR represents 29 days of revenue, i.e. 34 k€ to permanently finance. Notable WCR improvement over the period (-98%), freeing up cash.
Operating WCR (2024)
?
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
33 547 €
Customer credit (2024)
?
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
87 j
Supplier credit (2024)
?
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
82 j
Inventory turnover (2024)
?
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 in days of revenue (2024)
?
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
29 j
WCR and payment terms evolution DURAND GESTION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2018
2019
2020
2021
2022
2024
Operating WCR
1 360 981 €
2 255 723 €
2 355 985 €
3 678 801 €
1 837 006 €
537 462 €
37 411 €
-53 490 €
33 547 €
Inventory turnover (days)
0
0
3
0
0
0
0
0
0
Customer payment term (days)
62
55
56
175
94
93
87
93
87
Supplier payment term (days)
57
70
67
553
79
131
162
113
82
Positioning of DURAND GESTION in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 103 transactions of similar company sales
in 2024,
the value of DURAND GESTION is estimated at
691 190 €
(range 250 003€ - 1 797 151€).
The price/revenue ratio is 0.38x
(conservative valuation).
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 value2024
103 transactions
250k€691k€1797k€
691 190 €Range: 250 003€ - 1 797 151€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
419 759 €×0.38x
Estimation158 509 €
75 550€ - 320 132€
Net Income Multiple20%
156 734 €×9.5x
Estimation1 490 214 €
511 685€ - 4 012 680€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 103 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 (Activités des sièges sociaux)
Compare DURAND GESTION with other companies in the same sector:
Yes, DURAND GESTION generated a net profit of 157 k€ in 2024.
Where is the headquarters of DURAND GESTION ?
The headquarters of DURAND GESTION is located in LONGUENEE-EN-ANJOU (49220), in the department Maine-et-Loire.
Where to find the tax return of DURAND GESTION ?
The tax return of DURAND GESTION 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 GESTION operate?
DURAND GESTION operates in the sector Activités des sièges sociaux (NAF code 70.10Z). 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