FINANCIERE DELION : revenue, balance sheet and financial ratios
FINANCIERE DELION is a French company
founded 29 years ago,
specialized in the sector Activités des sociétés holding.
Based in BEAULIEU-SUR-MER (06310),
this company of category PME
shows in 2024 a revenue of 716 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - FINANCIERE DELION (SIREN 411005473)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
715 694 €
592 036 €
533 000 €
369 240 €
495 300 €
634 800 €
711 999 €
714 000 €
740 448 €
Net income
5 044 325 €
10 174 589 €
5 146 667 €
11 301 175 €
-10 634 456 €
59 122 €
463 568 €
4 761 739 €
61 300 577 €
EBITDA
-1 500 446 €
-563 354 €
-835 250 €
-498 790 €
-261 260 €
-534 057 €
-730 775 €
-872 378 €
-915 211 €
Net margin
704.8%
1718.6%
965.6%
3060.7%
-2147.1%
9.3%
65.1%
666.9%
8278.8%
Revenue and income statement
In 2024, FINANCIERE DELION achieves revenue of 716 k€. Activity remains stable over the period (CAGR: -0.4%). Vs 2023, growth of +21% (592 k€ -> 716 k€). After deducting consumption (0 €), gross margin stands at 716 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 -1.5 M€, representing -209.6% of revenue. Warning negative scissor effect: despite revenue change (+21%), EBITDA varies by -166%, reducing margin by 114.5 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 5.0 M€, i.e. 704.8% 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
715 694 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
715 694 €
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
-1 500 446 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-1 498 596 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
5 044 325 €
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
-209.6%
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 7%. 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 93%. 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 0.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 2139.1% 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
6.881%
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
93.401%
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
2139.128%
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
0.019
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
17.383
22.22
28.91
29.967
38.479
33.191
16.942
1.662
6.881
Financial autonomy
81.82
81.301
76.93
76.415
70.641
74.017
85.016
95.895
93.401
Repayment capacity
2.19
2.856
2.742
-24.064
5.724
2.345
1.899
0.137
0.019
Cash flow / Revenue
819.019%
879.24%
1201.555%
-158.215%
878.027%
2979.451%
1436.635%
1957.277%
2139.128%
Sector positioning
Debt ratio
6.882024
2022
2023
2024
Q1: 0.01
Med: 8.77
Q3: 62.6
Good-7 pts over 3 years
In 2024, the debt ratio of FINANCIERE DELION (6.88) 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
93.4%2024
2022
2023
2024
Q1: 15.71%
Med: 62.26%
Q3: 91.3%
Excellent
In 2024, the financial autonomy of FINANCIERE DELION (93.4%) 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
0.02 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.09 years
Q3: 3.07 years
Good-34 pts over 3 years
In 2024, the repayment capacity of FINANCIERE DELION (0.02) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 1235.66. 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
1235.66
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Formula
EBIT / Interest expenses
Interpretation
> 3 : Comfortable 1.5-3 : Acceptable < 1.5 : Risk
-1088.14
Liquidity indicators evolution FINANCIERE DELION
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
3515.755
14304.399
31190.844
46245.82
5605.46
6049.258
14625.589
3012.451
1235.66
Interest coverage
-280.136
-632.529
-1704.748
-3185.856
-8055.921
-3400.549
-734.267
-765.493
-1088.14
Sector positioning
Liquidity ratio
1235.662024
2022
2023
2024
Q1: 138.65
Med: 681.09
Q3: 3914.52
Good-21 pts over 3 years
In 2024, the liquidity ratio of FINANCIERE DELION (1235.66) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
-1088.14x2024
2022
2023
2024
Q1: -74.77x
Med: 0.0x
Q3: 0.0x
Average
In 2024, the interest coverage of FINANCIERE DELION (-1088.1x) 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: 54 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 2 days. The gap of 52 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 4959 days of revenue, i.e. 9.9 M€ to permanently finance. Over 2016-2024, WCR increased by +585%, 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
9 858 406 €
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
54 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
2 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 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
4959 j
WCR and payment terms evolution FINANCIERE DELION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-2 034 092 €
-260 860 €
1 487 238 €
262 471 €
7 442 378 €
-238 234 €
2 164 673 €
1 177 500 €
9 858 406 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
73
59
54
0
65
39
25
19
54
Supplier payment term (days)
31
33
60
35
8
4
118
8
2
Positioning of FINANCIERE DELION in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 54 transactions of similar company sales
in 2024,
the value of FINANCIERE DELION is estimated at
3 198 637 €
(range 2 036 078€ - 15 369 904€).
The price/revenue ratio is 0.59x
(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 value2024
54 tx
2036k€3198k€15369k€
3 198 637 €Range: 2 036 078€ - 15 369 904€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
715 694 €×0.59x
Estimation421 380 €
262 152€ - 500 942€
Net Income Multiple20%
5 044 325 €×1.5x
Estimation7 364 523 €
4 696 968€ - 37 673 348€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 54 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 FINANCIERE DELION with other companies in the same sector:
Frequently asked questions about FINANCIERE DELION
What is the revenue of FINANCIERE DELION ?
The revenue of FINANCIERE DELION in 2024 is 716 k€.
Is FINANCIERE DELION profitable?
Yes, FINANCIERE DELION generated a net profit of 5.0 M€ in 2024.
Where is the headquarters of FINANCIERE DELION ?
The headquarters of FINANCIERE DELION is located in BEAULIEU-SUR-MER (06310), in the department Alpes-Maritimes.
Where to find the tax return of FINANCIERE DELION ?
The tax return of FINANCIERE DELION 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 DELION operate?
FINANCIERE DELION 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