Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1991-07-01 (34 years)Status: ActiveBusiness sector: Travaux de plâtrerieLocation: GUERANDE (44350), Loire-Atlantique
ENTREPRISE DENIE FRERES : revenue, balance sheet and financial ratios
ENTREPRISE DENIE FRERES is a French company
founded 34 years ago,
specialized in the sector Travaux de plâtrerie.
Based in GUERANDE (44350),
this company of category PME
shows in 2025 a revenue of 1.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ENTREPRISE DENIE FRERES (SIREN 382561777)
Indicator
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 413 374 €
1 481 011 €
1 312 520 €
1 480 070 €
1 378 822 €
1 165 272 €
1 368 186 €
1 028 159 €
1 011 679 €
1 208 445 €
Net income
34 903 €
27 633 €
-29 069 €
14 634 €
11 589 €
23 477 €
62 454 €
5 139 €
5 030 €
22 452 €
EBITDA
73 496 €
54 715 €
-7 992 €
35 489 €
27 879 €
48 919 €
102 473 €
34 177 €
13 234 €
60 916 €
Net margin
2.5%
1.9%
-2.2%
1.0%
0.8%
2.0%
4.6%
0.5%
0.5%
1.9%
Revenue and income statement
In 2025, ENTREPRISE DENIE FRERES achieves revenue of 1.4 M€. Revenue is growing positively over 10 years (CAGR: +1.8%). Slight decline of -5% vs 2024. After deducting consumption (361 k€), gross margin stands at 1.1 M€, i.e. a rate of 74%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 73 k€, representing 5.2% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 35 k€, i.e. 2.5% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 413 374 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 052 245 €
EBITDA (2025)
?
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
73 496 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
46 188 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
34 903 €
EBITDA margin (2025)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
5.2%
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 69%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 29%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.9 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 4.4% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
Debt ratio (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
68.716%
Financial autonomy (2025)
?
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
29.229%
Cash flow / Revenue (2025)
?
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
4.388%
Repayment capacity (2025)
?
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
1.94
Asset age ratio (2025)
?
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
2025
Debt ratio
12.021
9.652
0.0
9.419
25.244
37.003
44.197
57.631
98.816
68.716
Financial autonomy
42.719
44.878
38.262
38.439
30.134
31.557
32.642
29.545
29.145
29.229
Repayment capacity
0.204
1.04
0.0
0.725
1.147
2.284
1.953
-10.283
2.882
1.94
Cash flow / Revenue
3.64%
1.392%
1.695%
1.457%
2.663%
1.615%
2.25%
-0.438%
3.248%
4.388%
Sector positioning
Debt ratio
68.722025
2023
2024
2025
Q1: 2.5
Med: 17.53
Q3: 45.39
Average
In 2025, the debt ratio of ENTREPRISE DENIE FRERES (68.72) 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
29.23%2025
2023
2024
2025
Q1: 24.12%
Med: 43.42%
Q3: 59.2%
Average-18 pts over 3 years
In 2025, the financial autonomy of ENTREPRISE DENIE FRERES (29.2%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
1.94 years2025
2023
2024
2025
Q1: 0.0 years
Med: 0.23 years
Q3: 1.08 years
Watch+52 pts over 3 years
In 2025, the repayment capacity of ENTREPRISE DENIE FRERES (1.94) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 165.37. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 5.8x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2025)
?
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
165.373
Interest coverage (2025)
?
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
2025
Liquidity ratio
166.374
168.505
142.72
150.55
138.699
143.519
149.979
145.989
182.926
165.373
Interest coverage
9.727
31.797
14.609
4.408
8.293
9.796
1.429
-7.07
6.018
5.798
Sector positioning
Liquidity ratio
165.372025
2023
2024
2025
Q1: 158.45
Med: 217.25
Q3: 322.91
Average
In 2025, the liquidity ratio of ENTREPRISE DENIE FRERES (165.37) 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
5.8x2025
2023
2024
2025
Q1: 0.0x
Med: 0.54x
Q3: 2.85x
Excellent+51 pts over 3 years
In 2025, the interest coverage of ENTREPRISE DENIE FRERES (5.8x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 94 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 58 days. The gap of 36 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Inventory turnover is 4 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 83 days of revenue, i.e. 325 k€ to permanently finance. Over 2016-2025, WCR increased by +21%, requiring additional financing.
Operating WCR (2025)
?
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
324 836 €
Customer credit (2025)
?
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
94 j
Supplier credit (2025)
?
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
58 j
Inventory turnover (2025)
?
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
4 j
WCR in days of revenue (2025)
?
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
83 j
WCR and payment terms evolution ENTREPRISE DENIE FRERES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Operating WCR
269 471 €
182 962 €
181 892 €
190 807 €
255 066 €
196 896 €
167 603 €
169 788 €
129 455 €
324 836 €
Inventory turnover (days)
6
6
5
4
7
5
4
10
7
4
Customer payment term (days)
95
85
85
58
71
54
58
59
41
94
Supplier payment term (days)
44
38
55
44
124
48
30
26
31
58
Positioning of ENTREPRISE DENIE FRERES in its sector
Comparison with sector Travaux de plâtrerie
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (39 transactions).
This range of 97 553€ to 290 098€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2025
Indicative
97k€146k€290k€
146 423 €Range: 97 553€ - 290 098€
NAF 4 année 2025
Aggregated at NAF sub-class level
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 39 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 plâtrerie)
Compare ENTREPRISE DENIE FRERES with other companies in the same sector:
Frequently asked questions about ENTREPRISE DENIE FRERES
What is the revenue of ENTREPRISE DENIE FRERES ?
The revenue of ENTREPRISE DENIE FRERES in 2025 is 1.4 M€.
Is ENTREPRISE DENIE FRERES profitable?
Yes, ENTREPRISE DENIE FRERES generated a net profit of 35 k€ in 2025.
Where is the headquarters of ENTREPRISE DENIE FRERES ?
The headquarters of ENTREPRISE DENIE FRERES is located in GUERANDE (44350), in the department Loire-Atlantique.
Where to find the tax return of ENTREPRISE DENIE FRERES ?
The tax return of ENTREPRISE DENIE FRERES 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 DENIE FRERES operate?
ENTREPRISE DENIE FRERES operates in the sector Travaux de plâtrerie (NAF code 43.31Z). 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