Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2010-06-01 (15 years)Status: ActiveBusiness sector: Travaux d'isolationLocation: AUCH (32000), Gers
DUTREY ISOLATION ET AGENCEMENT : revenue, balance sheet and financial ratios
DUTREY ISOLATION ET AGENCEMENT is a French company
founded 15 years ago,
specialized in the sector Travaux d'isolation.
Based in AUCH (32000),
this company of category PME
shows in 2022 a revenue of 1.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - DUTREY ISOLATION ET AGENCEMENT (SIREN 523202885)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
N/C
N/C
1 135 425 €
540 636 €
291 513 €
150 166 €
181 488 €
145 534 €
109 178 €
122 442 €
Net income
24 857 €
30 110 €
62 434 €
9 825 €
10 024 €
3 447 €
3 596 €
6 437 €
3 801 €
2 534 €
EBITDA
N/C
N/C
85 479 €
10 769 €
11 103 €
5 499 €
3 785 €
7 714 €
7 454 €
7 248 €
Net margin
N/C
N/C
5.5%
1.8%
3.4%
2.3%
2.0%
4.4%
3.5%
2.1%
Revenue and income statement
In 2024, DUTREY ISOLATION ET AGENCEMENT generates positive net income of 25 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2015-2024: 3 k€ -> 25 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
24 857 €
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 28%. 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 38%. The balance between equity and debt is satisfactory.
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
28.23%
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
38.303%
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution DUTREY ISOLATION ET AGENCEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
18.439
103.77
74.896
69.749
95.582
85.303
142.588
66.234
68.835
28.23
Financial autonomy
56.567
33.549
33.438
33.833
37.001
38.339
18.49
23.37
33.249
38.303
Repayment capacity
0.682
4.386
2.955
5.674
6.993
4.865
11.607
1.198
None
None
Cash flow / Revenue
5.38%
6.162%
4.651%
1.942%
3.117%
3.124%
1.404%
6.047%
None%
None%
Sector positioning
Debt ratio
28.232024
2022
2023
2024
Q1: 0.52
Med: 13.18
Q3: 45.45
Average-11 pts over 3 years
In 2024, the debt ratio of DUTREY ISOLATION ET AGENC... (28.23) 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
38.3%2024
2022
2023
2024
Q1: 10.35%
Med: 33.63%
Q3: 54.43%
Good+13 pts over 3 years
In 2024, the financial autonomy of DUTREY ISOLATION ET AGENC... (38.3%) 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
1.2 years2022
2022
Q1: 0.0 years
Med: 0.16 years
Q3: 1.68 years
Average
In 2022, the repayment capacity of DUTREY ISOLATION ET AGENC... (1.20) 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 164.01. 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
164.013
Liquidity indicators evolution DUTREY ISOLATION ET AGENCEMENT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
258.614
304.543
204.887
202.316
252.318
274.453
155.345
149.627
207.298
164.013
Interest coverage
5.905
3.434
2.567
5.099
6.419
1.945
1.625
0.571
None
None
Sector positioning
Liquidity ratio
164.012024
2022
2023
2024
Q1: 139.62
Med: 199.69
Q3: 307.67
Average
In 2024, the liquidity ratio of DUTREY ISOLATION ET AGENC... (164.01) 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
0.57x2022
2022
Q1: 0.0x
Med: 0.19x
Q3: 2.2x
Good
In 2022, the interest coverage of DUTREY ISOLATION ET AGENC... (0.6x) 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. Average customer payment term: 1058 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 208 days. The gap of 850 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow.
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
0 €
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
1058 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
208 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 and payment terms evolution DUTREY ISOLATION ET AGENCEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
25 986 €
73 387 €
89 236 €
101 131 €
88 458 €
75 452 €
162 667 €
146 436 €
0 €
0 €
Inventory turnover (days)
8
11
4
2
4
3
10
6
0
0
Customer payment term (days)
55
185
194
188
191
101
129
70
0
1058
Supplier payment term (days)
24
69
117
132
93
34
101
95
0
208
Positioning of DUTREY ISOLATION ET AGENCEMENT in its sector
Comparison with sector Travaux d'isolation
Valuation estimate
Based on 58 transactions of similar company sales
(all years),
the value of DUTREY ISOLATION ET AGENCEMENT is estimated at
91 220 €
(range 45 990€ - 265 882€).
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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
58 tx
45k€91k€265k€
91 220 €Range: 45 990€ - 265 882€
NAF 5 all-time
Valuation method used
Net Income Multiple
24 857 €
×
3.7x
=91 220 €
Range: 45 990€ - 265 883€
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 58 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 d'isolation)
Compare DUTREY ISOLATION ET AGENCEMENT with other companies in the same sector:
Frequently asked questions about DUTREY ISOLATION ET AGENCEMENT
What is the revenue of DUTREY ISOLATION ET AGENCEMENT ?
The revenue of DUTREY ISOLATION ET AGENCEMENT in 2022 is 1.1 M€.
Is DUTREY ISOLATION ET AGENCEMENT profitable?
Yes, DUTREY ISOLATION ET AGENCEMENT generated a net profit of 25 k€ in 2024.
Where is the headquarters of DUTREY ISOLATION ET AGENCEMENT ?
The headquarters of DUTREY ISOLATION ET AGENCEMENT is located in AUCH (32000), in the department Gers.
Where to find the tax return of DUTREY ISOLATION ET AGENCEMENT ?
The tax return of DUTREY ISOLATION ET AGENCEMENT 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 DUTREY ISOLATION ET AGENCEMENT operate?
DUTREY ISOLATION ET AGENCEMENT operates in the sector Travaux d'isolation (NAF code 43.29A). 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