Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1996-06-26 (29 years)Status: ActiveBusiness sector: Agencement de lieux de venteLocation: BAILLEAU-ARMENONVILLE (28320), Eure-et-Loir
ETS DUFFAY : revenue, balance sheet and financial ratios
ETS DUFFAY is a French company
founded 29 years ago,
specialized in the sector Agencement de lieux de vente.
Based in BAILLEAU-ARMENONVILLE (28320),
this company of category PME
shows in 2019 a revenue of 7.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2024, ETS DUFFAY generates positive net income of 316 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2017-2024: 203 k€ -> 316 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
316 190 €
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 158%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 15%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
158.277%
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
14.917%
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
2017
2018
2019
2020
2021
2021
2022
2023
2024
Debt ratio
97.486
53.499
38.36
303.832
354.421
199.952
291.49
346.729
158.277
Financial autonomy
23.298
20.815
26.296
13.876
8.988
17.499
11.289
10.873
14.917
Repayment capacity
0.535
1.171
0.927
None
None
None
None
None
None
Cash flow / Revenue
2.424%
3.311%
3.532%
None%
None%
None%
None%
None%
None%
Sector positioning
Debt ratio
158.282024
2022
2023
2024
Q1: 2.25
Med: 21.46
Q3: 59.11
Watch
In 2024, the debt ratio of ETS DUFFAY (158.28) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
14.92%2024
2022
2023
2024
Q1: 16.37%
Med: 35.85%
Q3: 53.47%
Average
In 2024, the financial autonomy of ETS DUFFAY (14.9%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 139.59. 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
139.586
Liquidity indicators evolution ETS DUFFAY
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2021
2022
2023
2024
Liquidity ratio
135.531
159.244
162.06
245.556
215.435
251.45
166.952
169.587
139.586
Interest coverage
5.866
3.597
3.384
None
None
None
None
None
None
Sector positioning
Liquidity ratio
139.592024
2022
2023
2024
Q1: 138.32
Med: 193.45
Q3: 288.62
Average-7 pts over 3 years
In 2024, the liquidity ratio of ETS DUFFAY (139.59) 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.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments.
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
0 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
0 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 ETS DUFFAY
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2021
2022
2023
2024
Operating WCR
2 326 137 €
2 530 816 €
2 123 411 €
0 €
0 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
25
23
27
0
0
0
0
0
0
Customer payment term (days)
114
121
96
0
0
0
0
0
0
Supplier payment term (days)
57
95
79
0
0
0
0
0
0
Positioning of ETS DUFFAY in its sector
Comparison with sector Agencement de lieux de vente
Valuation estimate
Based on 51 transactions of similar company sales
in 2024,
the value of ETS DUFFAY is estimated at
1 074 014 €
(range 424 764€ - 2 448 933€).
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
51 tx
424k€1074k€2448k€
1 074 014 €Range: 424 764€ - 2 448 933€
NAF 5 année 2024
Valuation method used
Net Income Multiple
316 190 €
×
3.4x
=1 074 014 €
Range: 424 764€ - 2 448 934€
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 51 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 (Agencement de lieux de vente)
Compare ETS DUFFAY with other companies in the same sector:
Yes, ETS DUFFAY generated a net profit of 316 k€ in 2024.
Where is the headquarters of ETS DUFFAY ?
The headquarters of ETS DUFFAY is located in BAILLEAU-ARMENONVILLE (28320), in the department Eure-et-Loir.
Where to find the tax return of ETS DUFFAY ?
The tax return of ETS DUFFAY 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 ETS DUFFAY operate?
ETS DUFFAY operates in the sector Agencement de lieux de vente (NAF code 43.32C). 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