Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1977-01-01 (49 years)Status: ActiveBusiness sector: Construction de maisons individuellesLocation: TOLLEVAST (50470), Manche
ENTREPRISE DELACOUR : revenue, balance sheet and financial ratios
ENTREPRISE DELACOUR is a French company
founded 49 years ago,
specialized in the sector Construction de maisons individuelles.
Based in TOLLEVAST (50470),
this company of category PME
shows in 2024 a revenue of 8.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ENTREPRISE DELACOUR (SIREN 328412275)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
8 577 097 €
17 065 679 €
18 128 843 €
16 232 027 €
13 365 046 €
15 402 135 €
17 193 623 €
13 698 062 €
13 736 634 €
Net income
1 086 654 €
981 796 €
971 675 €
537 113 €
481 125 €
665 505 €
1 049 268 €
946 234 €
966 616 €
EBITDA
1 268 245 €
1 290 407 €
1 013 119 €
702 407 €
707 390 €
1 085 736 €
1 322 366 €
1 019 145 €
989 905 €
Net margin
12.7%
5.8%
5.4%
3.3%
3.6%
4.3%
6.1%
6.9%
7.0%
Revenue and income statement
In 2024, ENTREPRISE DELACOUR achieves revenue of 8.6 M€. Revenue is declining over the period 2016-2024 (CAGR: -5.7%). Significant drop of -50% vs 2023. After deducting consumption (1.2 M€), gross margin stands at 7.3 M€, i.e. a rate of 86%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 1.3 M€, representing 14.8% of revenue. Positive scissor effect: EBITDA margin improves by +7.2 pts, sign of improved operational efficiency. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 1.1 M€, i.e. 12.7% 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
8 577 097 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
7 349 304 €
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
1 268 245 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
1 240 911 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 086 654 €
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
14.8%
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 0%. 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 81%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Cash flow represents 12.0% 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
0.005%
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
81.341%
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
12.014%
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
0.0
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
2019
2020
2021
2022
2023
2024
Debt ratio
0.002
0.009
0.01
0.009
1.034
0.009
0.012
0.009
0.005
Financial autonomy
76.311
71.831
73.979
75.528
74.055
70.075
68.171
74.783
81.341
Repayment capacity
0.0
0.001
0.001
0.001
0.196
0.002
0.001
0.001
0.0
Cash flow / Revenue
7.477%
7.232%
5.388%
5.304%
4.102%
3.148%
5.317%
6.349%
12.014%
Sector positioning
Debt ratio
0.012024
2022
2023
2024
Q1: 0.01
Med: 9.43
Q3: 42.45
Excellent
In 2024, the debt ratio of ENTREPRISE DELACOUR (0.01) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
81.34%2024
2022
2023
2024
Q1: 5.78%
Med: 26.67%
Q3: 49.13%
Excellent
In 2024, the financial autonomy of ENTREPRISE DELACOUR (81.3%) 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
0.0 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.71 years
Excellent
In 2024, the repayment capacity of ENTREPRISE DELACOUR (0.00) 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 561.26. 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
561.265
Interest coverage (2024)
?
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
2020
2021
2022
2023
2024
Liquidity ratio
388.161
396.254
411.9
440.514
448.149
534.142
466.928
589.623
561.265
Interest coverage
0.0
0.0
0.0
0.0
0.036
0.053
0.0
0.0
0.0
Sector positioning
Liquidity ratio
561.262024
2022
2023
2024
Q1: 127.49
Med: 184.68
Q3: 290.32
Excellent
In 2024, the liquidity ratio of ENTREPRISE DELACOUR (561.26) 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
0.0x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 1.45x
Average
In 2024, the interest coverage of ENTREPRISE DELACOUR (0.0x) 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: 68 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 45 days. The company must finance 23 days of gap between collections and payments. Inventory turnover is 165 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 195 days of revenue, i.e. 4.7 M€ to permanently finance. Over 2016-2024, WCR increased by +43%, requiring additional financing.
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
4 652 389 €
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
68 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
45 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
165 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
195 j
WCR and payment terms evolution ENTREPRISE DELACOUR
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
3 256 819 €
2 856 046 €
2 584 545 €
1 344 606 €
2 026 141 €
2 092 958 €
2 586 261 €
1 713 735 €
4 652 389 €
Inventory turnover (days)
78
75
43
24
43
53
53
46
165
Customer payment term (days)
36
42
35
39
49
37
39
24
68
Supplier payment term (days)
45
50
43
39
39
35
42
33
45
Positioning of ENTREPRISE DELACOUR in its sector
Comparison with sector Construction de maisons individuelles
Valuation estimate
Based on 113 transactions of similar company sales
(all years),
the value of ENTREPRISE DELACOUR is estimated at
3 136 043 €
(range 1 251 740€ - 6 049 282€).
With an EBITDA of 1 268 245€, the sector multiple of 3.6x is applied.
The price/revenue ratio is 0.11x
(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
113 transactions
1251k€3136k€6049k€
3 136 043 €Range: 1 251 740€ - 6 049 282€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 268 245 €×3.6x
Estimation4 626 857 €
1 743 622€ - 6 398 962€
Revenue Multiple30%
8 577 097 €×0.11x
Estimation943 792 €
656 811€ - 3 700 438€
Net Income Multiple20%
1 086 654 €×2.5x
Estimation2 697 384 €
914 430€ - 8 698 349€
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 (Construction de maisons individuelles)
Compare ENTREPRISE DELACOUR with other companies in the same sector:
Frequently asked questions about ENTREPRISE DELACOUR
What is the revenue of ENTREPRISE DELACOUR ?
The revenue of ENTREPRISE DELACOUR in 2024 is 8.6 M€.
Is ENTREPRISE DELACOUR profitable?
Yes, ENTREPRISE DELACOUR generated a net profit of 1.1 M€ in 2024.
Where is the headquarters of ENTREPRISE DELACOUR ?
The headquarters of ENTREPRISE DELACOUR is located in TOLLEVAST (50470), in the department Manche.
Where to find the tax return of ENTREPRISE DELACOUR ?
The tax return of ENTREPRISE DELACOUR 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 ENTREPRISE DELACOUR operate?
ENTREPRISE DELACOUR operates in the sector Construction de maisons individuelles (NAF code 41.20A). 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