Employees: 12 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: NoneCreation date: 2013-02-01 (13 years)Status: ActiveBusiness sector: Activités de soutien aux culturesLocation: CUSSAC-FORT-MEDOC (33460), Gironde
G DEHRI FILS : revenue, balance sheet and financial ratios
G DEHRI FILS is a French company
founded 13 years ago,
specialized in the sector Activités de soutien aux cultures.
Based in CUSSAC-FORT-MEDOC (33460),
this company of category PME
shows in 2023 a revenue of 3.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - G DEHRI FILS (SIREN 791209455)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
3 237 629 €
2 952 772 €
2 520 338 €
2 424 789 €
2 622 684 €
2 017 461 €
1 888 108 €
1 399 560 €
Net income
16 575 €
29 173 €
89 903 €
62 751 €
99 861 €
193 160 €
114 033 €
199 086 €
118 169 €
EBITDA
N/C
97 164 €
142 854 €
114 485 €
191 624 €
297 819 €
151 311 €
291 035 €
184 273 €
Net margin
N/C
0.9%
3.0%
2.5%
4.1%
7.4%
5.7%
10.5%
8.4%
Revenue and income statement
In 2024, G DEHRI FILS generates positive net income of 17 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 118 k€ -> 17 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
16 575 €
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 59%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 49%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
58.882%
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
48.892%
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
20.718
24.519
29.912
61.889
63.073
49.627
38.862
38.287
58.882
Financial autonomy
52.125
62.617
46.962
45.188
48.857
52.191
57.529
55.256
48.892
Repayment capacity
0.531
0.593
1.552
2.515
4.157
5.277
3.835
7.498
None
Cash flow / Revenue
10.386%
12.529%
6.553%
8.247%
6.126%
3.85%
3.815%
1.783%
None%
Sector positioning
Debt ratio
58.882024
2022
2023
2024
Q1: 22.12
Med: 130.61
Q3: 377.99
Good+6 pts over 3 years
In 2024, the debt ratio of G DEHRI FILS (58.88) 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
48.89%2024
2022
2023
2024
Q1: 10.98%
Med: 27.37%
Q3: 48.44%
Excellent
In 2024, the financial autonomy of G DEHRI FILS (48.9%) 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
7.5 years2023
2022
2023
Q1: 0.0 years
Med: 2.18 years
Q3: 4.92 years
Average+10 pts over 2 years
In 2023, the repayment capacity of G DEHRI FILS (7.50) 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 333.07. 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
333.07
Liquidity indicators evolution G DEHRI FILS
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
236.124
376.541
177.716
267.655
360.343
350.416
399.333
347.828
333.07
Interest coverage
1.1
0.828
2.268
2.841
3.502
6.197
4.225
6.432
None
Sector positioning
Liquidity ratio
333.072024
2022
2023
2024
Q1: 107.3
Med: 189.85
Q3: 351.98
Good
In 2024, the liquidity ratio of G DEHRI FILS (333.07) 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
6.43x2023
2022
2023
Q1: 0.0x
Med: 2.31x
Q3: 5.94x
Excellent+8 pts over 2 years
In 2023, the interest coverage of G DEHRI FILS (6.4x) 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.
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 G DEHRI FILS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-135 239 €
-36 894 €
-254 543 €
-310 132 €
-103 757 €
-230 485 €
-20 847 €
-60 511 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
11
10
16
15
19
9
29
27
0
Supplier payment term (days)
20
36
30
29
32
32
21
35
0
Positioning of G DEHRI FILS in its sector
Comparison with sector Activités de soutien aux cultures
Valuation estimate
Based on 50 transactions of similar company sales
(all years),
the value of G DEHRI FILS is estimated at
29 261 €
(range 13 377€ - 86 030€).
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
50 tx
13k€29k€86k€
29 261 €Range: 13 377€ - 86 030€
NAF 5 all-time
Valuation method used
Net Income Multiple
16 575 €
×
1.8x
=29 262 €
Range: 13 378€ - 86 031€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 50 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 de soutien aux cultures)
Compare G DEHRI FILS with other companies in the same sector:
Yes, G DEHRI FILS generated a net profit of 17 k€ in 2024.
Where is the headquarters of G DEHRI FILS ?
The headquarters of G DEHRI FILS is located in CUSSAC-FORT-MEDOC (33460), in the department Gironde.
Where to find the tax return of G DEHRI FILS ?
The tax return of G DEHRI FILS 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 G DEHRI FILS operate?
G DEHRI FILS operates in the sector Activités de soutien aux cultures (NAF code 01.61Z). 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