Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1999-11-01 (26 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: LE TOURNE (33550), Gironde
GROUPE DARQUIER : revenue, balance sheet and financial ratios
GROUPE DARQUIER is a French company
founded 26 years ago,
specialized in the sector Activités des sociétés holding.
Based in LE TOURNE (33550),
this company of category PME
shows in 2023 a revenue of 551 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GROUPE DARQUIER (SIREN 428131544)
Indicator
2023
2022
2021
2020
2019
2018
2017
2015
2014
2013
2012
Revenue
551 417 €
594 924 €
642 686 €
522 691 €
626 635 €
586 904 €
573 179 €
417 074 €
295 718 €
182 442 €
123 271 €
Net income
-57 592 €
16 849 €
75 959 €
58 137 €
106 584 €
111 385 €
98 449 €
66 411 €
32 883 €
24 636 €
16 150 €
EBITDA
-25 638 €
59 882 €
168 108 €
74 334 €
192 245 €
169 195 €
191 264 €
90 222 €
38 650 €
40 059 €
21 337 €
Net margin
-10.4%
2.8%
11.8%
11.1%
17.0%
19.0%
17.2%
15.9%
11.1%
13.5%
13.1%
Revenue and income statement
In 2023, GROUPE DARQUIER achieves revenue of 551 k€. Over the period 2012-2023, the company shows strong growth with a CAGR (compound annual growth rate) of +14.6%. Slight decline of -7% vs 2022. After deducting consumption (0 €), gross margin stands at 551 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 -26 k€, representing -4.6% of revenue. Warning negative scissor effect: despite revenue change (-7%), EBITDA varies by -143%, reducing margin by 14.7 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -58 k€ (-10.4% of revenue), which will impact equity.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
551 417 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
551 417 €
EBITDA (2023)
?
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
-25 638 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-49 682 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-57 592 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-4.6%
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 15%. 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 74%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
14.705%
Financial autonomy (2023)
?
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
74.384%
Cash flow / Revenue (2023)
?
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
-13.048%
Repayment capacity (2023)
?
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
-2.261
Asset age ratio (2023)
?
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
2012
2013
2014
2015
2017
2018
2019
2020
2021
2022
2023
Debt ratio
0.0
1.037
0.12
0.171
0.399
9.316
15.569
14.052
13.124
15.397
14.705
Financial autonomy
86.01
89.192
81.008
78.044
77.338
70.502
68.632
68.443
65.607
64.825
74.384
Repayment capacity
0.0
0.146
0.021
0.0
0.0
0.52
0.99
2.952
1.164
168.582
-2.261
Cash flow / Revenue
17.169%
19.334%
9.974%
15.657%
26.017%
22.923%
24.253%
9.755%
20.117%
0.179%
-13.048%
Sector positioning
Debt ratio
14.712023
2021
2022
2023
Q1: 0.03
Med: 10.87
Q3: 70.22
Average
In 2023, the debt ratio of GROUPE DARQUIER (14.71) 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
74.38%2023
2021
2022
2023
Q1: 17.2%
Med: 61.39%
Q3: 90.77%
Good+7 pts over 3 years
In 2023, the financial autonomy of GROUPE DARQUIER (74.4%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
-2.26 years2023
2021
2022
2023
Q1: 0.0 years
Med: 0.09 years
Q3: 3.23 years
Excellent-32 pts over 3 years
In 2023, the repayment capacity of GROUPE DARQUIER (-2.26) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 274.86. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
274.861
Interest coverage (2023)
?
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
-34.73
Liquidity indicators evolution GROUPE DARQUIER
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2012
2013
2014
2015
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
412.077
185.569
163.466
187.581
246.924
268.192
328.318
327.695
289.32
254.605
274.861
Interest coverage
2.09
1.528
3.32
1.108
9.368
0.991
0.65
1.573
0.918
3.26
-34.73
Sector positioning
Liquidity ratio
274.862023
2021
2022
2023
Q1: 126.86
Med: 619.0
Q3: 3548.33
Average-6 pts over 3 years
In 2023, the liquidity ratio of GROUPE DARQUIER (274.86) 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
-34.73x2023
2021
2022
2023
Q1: -65.31x
Med: 0.0x
Q3: 0.0x
Average-38 pts over 3 years
In 2023, the interest coverage of GROUPE DARQUIER (-34.7x) 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: 79 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 63 days. The company must finance 16 days of gap between collections and payments. Overall, WCR represents 267 days of revenue, i.e. 409 k€ to permanently finance. Over 2012-2023, WCR increased by +585%, requiring additional financing.
Operating WCR (2023)
?
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
409 240 €
Customer credit (2023)
?
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
79 j
Supplier credit (2023)
?
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
63 j
Inventory turnover (2023)
?
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 (2023)
?
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
267 j
WCR and payment terms evolution GROUPE DARQUIER
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2012
2013
2014
2015
2017
2018
2019
2020
2021
2022
2023
Operating WCR
59 759 €
51 773 €
98 885 €
137 522 €
413 612 €
632 184 €
780 468 €
864 191 €
971 105 €
589 112 €
409 240 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
0
0
Customer payment term (days)
117
135
168
105
251
337
344
475
500
256
79
Supplier payment term (days)
32
44
46
71
71
113
71
128
189
54
63
Positioning of GROUPE DARQUIER in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 63 transactions of similar company sales
in 2023,
the value of GROUPE DARQUIER is estimated at
132 603 €
(range 96 979€ - 393 818€).
The price/revenue ratio is 0.24x
(conservative valuation).
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 value2023
63 tx
96k€132k€393k€
132 603 €Range: 96 979€ - 393 818€
NAF 5 année 2023
Valuation method used
Revenue Multiple
551 417 €
×
0.24x
=132 604 €
Range: 96 979€ - 393 818€
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 63 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 GROUPE DARQUIER with other companies in the same sector:
The headquarters of GROUPE DARQUIER is located in LE TOURNE (33550), in the department Gironde.
Where to find the tax return of GROUPE DARQUIER ?
The tax return of GROUPE DARQUIER 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 GROUPE DARQUIER operate?
GROUPE DARQUIER 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