Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2012-12-07 (13 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: LYON (69002), Rhone
DUVARRY DEVELOPPEMENT : revenue, balance sheet and financial ratios
DUVARRY DEVELOPPEMENT is a French company
founded 13 years ago,
specialized in the sector Activités des sociétés holding.
Based in LYON (69002),
this company of category PME
shows in 2019 a revenue of 472 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - DUVARRY DEVELOPPEMENT (SIREN 789873320)
Indicator
2019
2018
2017
2016
Revenue
472 423 €
501 130 €
467 335 €
705 023 €
Net income
-918 340 €
1 425 488 €
-5 100 591 €
-871 506 €
EBITDA
-1 182 351 €
-1 307 612 €
-827 045 €
-849 295 €
Net margin
-194.4%
284.5%
-1091.4%
-123.6%
Revenue and income statement
In 2019, DUVARRY DEVELOPPEMENT achieves revenue of 472 k€. Revenue is declining over the period 2016-2019 (CAGR: -12.5%). Slight decline of -6% vs 2018. After deducting consumption (0 €), gross margin stands at 472 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 -1.2 M€, representing -250.3% of revenue. Positive scissor effect: EBITDA margin improves by +10.7 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -918 k€ (-194.4% of revenue), which will impact equity.
Revenue (2019)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
472 423 €
Gross margin (2019)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
472 423 €
EBITDA (2019)
?
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
-1 182 351 €
EBIT (2019)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-1 143 118 €
Net income (2019)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-918 340 €
EBITDA margin (2019)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-250.3%
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 3%. 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 96%. 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
2.723%
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
95.793%
Cash flow / Revenue (2019)
?
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
-202.525%
Repayment capacity (2019)
?
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
-0.424
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
1.399
6.185
3.148
2.723
Financial autonomy
93.824
92.198
95.016
95.793
Repayment capacity
-0.315
0.688
-0.301
-0.424
Cash flow / Revenue
-122.87%
276.683%
-329.681%
-202.525%
Sector positioning
Debt ratio
2.722019
2017
2018
2019
Q1: 0.17
Med: 17.07
Q3: 90.65
Good
In 2019, the debt ratio of DUVARRY DEVELOPPEMENT (2.72) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
95.79%2019
2017
2018
2019
Q1: 21.04%
Med: 59.32%
Q3: 88.44%
Excellent
In 2019, the financial autonomy of DUVARRY DEVELOPPEMENT (95.8%) 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
-0.42 years2019
2017
2018
2019
Q1: -0.0 years
Med: 0.17 years
Q3: 4.06 years
Excellent-28 pts over 3 years
In 2019, the repayment capacity of DUVARRY DEVELOPPEMENT (-0.42) 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 4550.47. 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
4550.469
Interest coverage (2019)
?
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
2019
Liquidity ratio
116.036
703.974
3769.213
4550.469
Interest coverage
0.0
-0.615
-0.423
-0.347
Sector positioning
Liquidity ratio
4550.472019
2017
2018
2019
Q1: 104.16
Med: 436.01
Q3: 2275.38
Excellent+20 pts over 3 years
In 2019, the liquidity ratio of DUVARRY DEVELOPPEMENT (4550.47) 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
-0.35x2019
2017
2018
2019
Q1: -58.78x
Med: 0.0x
Q3: 0.0x
Average
In 2019, the interest coverage of DUVARRY DEVELOPPEMENT (-0.3x) 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: 78 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 41 days. The gap of 37 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 7663 days of revenue, i.e. 10.1 M€ to permanently finance. Over 2016-2019, WCR increased by +1223%, requiring additional financing.
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
10 055 868 €
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
78 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
41 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 in days of revenue (2019)
?
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
7663 j
WCR and payment terms evolution DUVARRY DEVELOPPEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
Operating WCR
759 831 €
1 820 994 €
1 002 125 €
10 055 868 €
Inventory turnover (days)
0
0
0
0
Customer payment term (days)
258
24
6
78
Supplier payment term (days)
214
99
57
41
Positioning of DUVARRY DEVELOPPEMENT in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 72 transactions of similar company sales
in 2019,
the value of DUVARRY DEVELOPPEMENT is estimated at
313 310 €
(range 189 959€ - 542 630€).
The price/revenue ratio is 0.66x
(in line with sector norms).
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 value2019
72 tx
189k€313k€542k€
313 310 €Range: 189 959€ - 542 630€
NAF 5 année 2019
Valuation method used
Revenue Multiple
472 423 €
×
0.66x
=313 310 €
Range: 189 960€ - 542 631€
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 72 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 sociétés holding)
Compare DUVARRY DEVELOPPEMENT with other companies in the same sector:
Frequently asked questions about DUVARRY DEVELOPPEMENT
What is the revenue of DUVARRY DEVELOPPEMENT ?
The revenue of DUVARRY DEVELOPPEMENT in 2019 is 472 k€.
Is DUVARRY DEVELOPPEMENT profitable?
DUVARRY DEVELOPPEMENT recorded a net loss in 2019.
Where is the headquarters of DUVARRY DEVELOPPEMENT ?
The headquarters of DUVARRY DEVELOPPEMENT is located in LYON (69002), in the department Rhone.
Where to find the tax return of DUVARRY DEVELOPPEMENT ?
The tax return of DUVARRY DEVELOPPEMENT 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 DUVARRY DEVELOPPEMENT operate?
DUVARRY DEVELOPPEMENT operates in the sector Activités des sociétés holding (NAF code 64.20Z). 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