Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2010-10-01 (15 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: REIMS (51100), Marne
FINANCIERE DELHORBE : revenue, balance sheet and financial ratios
FINANCIERE DELHORBE is a French company
founded 15 years ago,
specialized in the sector Activités des sièges sociaux.
Based in REIMS (51100),
this company of category PME
shows in 2022 a revenue of 49 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - FINANCIERE DELHORBE (SIREN 525326658)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
49 042 €
68 952 €
60 801 €
66 832 €
63 910 €
62 651 €
61 571 €
Net income
176 613 €
96 148 €
7 448 736 €
201 289 €
202 875 €
194 306 €
188 042 €
183 380 €
182 318 €
EBITDA
-8 255 €
-7 424 €
-144 564 €
-5 801 €
-4 881 €
-5 008 €
-4 871 €
-5 076 €
-4 512 €
Net margin
N/C
N/C
15188.5%
291.9%
333.7%
290.7%
294.2%
292.7%
296.1%
Revenue and income statement
In 2024, FINANCIERE DELHORBE generates positive net income of 177 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 182 k€ -> 177 k€.
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
-8 255 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-8 255 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
176 613 €
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 2%. 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 97%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.2 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability.
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
2.062%
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
96.685%
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
0.231
Solvency indicators evolution FINANCIERE DELHORBE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
98.386
91.156
64.954
51.128
38.113
30.404
2.501
1.055
2.062
Financial autonomy
33.996
32.434
39.34
48.229
54.126
59.063
93.924
98.382
96.685
Repayment capacity
3.884
4.269
3.575
3.037
2.437
2.173
-0.138
0.648
0.231
Cash flow / Revenue
297.648%
292.701%
294.229%
290.738%
333.67%
291.926%
-3259.312%
None%
None%
Sector positioning
Debt ratio
2.062024
2022
2023
2024
Q1: 0.06
Med: 14.64
Q3: 89.5
Good
In 2024, the debt ratio of FINANCIERE DELHORBE (2.06) 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
96.69%2024
2022
2023
2024
Q1: 11.6%
Med: 51.97%
Q3: 85.23%
Excellent
In 2024, the financial autonomy of FINANCIERE DELHORBE (96.7%) 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
0.23 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.21 years
Q3: 3.74 years
Average+25 pts over 3 years
In 2024, the repayment capacity of FINANCIERE DELHORBE (0.23) 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 7174.02. 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
7174.017
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
62.271
94.544
100.591
106.577
114.844
131.023
2448.856
16472.264
7174.017
Interest coverage
-557.89
-550.335
-556.806
-409.105
-356.853
-265.627
-32.543
-5699.394
-25.245
Sector positioning
Liquidity ratio
7174.022024
2022
2023
2024
Q1: 116.82
Med: 458.52
Q3: 2178.3
Excellent
In 2024, the liquidity ratio of FINANCIERE DELHORBE (7174.02) 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
-25.25x2024
2022
2023
2024
Q1: -45.38x
Med: 0.0x
Q3: 2.89x
Average+11 pts over 3 years
In 2024, the interest coverage of FINANCIERE DELHORBE (-25.2x) 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 120 days. Excellent situation: suppliers finance 120 days of the operating cycle (retail model).
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
120 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 FINANCIERE DELHORBE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-299 509 €
-141 313 €
-73 671 €
-153 569 €
-31 424 €
65 950 €
2 751 560 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
30
0
0
0
0
0
0
0
0
Supplier payment term (days)
10
9
10
26
18
11
84
127
120
Positioning of FINANCIERE DELHORBE in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 103 transactions of similar company sales
in 2024,
the value of FINANCIERE DELHORBE is estimated at
1 679 222 €
(range 576 583€ - 4 521 619€).
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
103 transactions
576k€1679k€4521k€
1 679 222 €Range: 576 583€ - 4 521 619€
NAF 5 année 2024
Valuation method used
Net Income Multiple
176 613 €
×
9.5x
=1 679 222 €
Range: 576 583€ - 4 521 619€
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 103 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 sièges sociaux)
Compare FINANCIERE DELHORBE with other companies in the same sector:
Frequently asked questions about FINANCIERE DELHORBE
What is the revenue of FINANCIERE DELHORBE ?
The revenue of FINANCIERE DELHORBE in 2022 is 49 k€.
Is FINANCIERE DELHORBE profitable?
Yes, FINANCIERE DELHORBE generated a net profit of 177 k€ in 2024.
Where is the headquarters of FINANCIERE DELHORBE ?
The headquarters of FINANCIERE DELHORBE is located in REIMS (51100), in the department Marne.
Where to find the tax return of FINANCIERE DELHORBE ?
The tax return of FINANCIERE DELHORBE 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 FINANCIERE DELHORBE operate?
FINANCIERE DELHORBE operates in the sector Activités des sièges sociaux (NAF code 70.10Z). 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