Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2003-01-10 (23 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: BOURG-LA-REINE (92340), Hauts-de-Seine
GROUPE DELORT : revenue, balance sheet and financial ratios
GROUPE DELORT is a French company
founded 23 years ago,
specialized in the sector Activités des sociétés holding.
Based in BOURG-LA-REINE (92340),
this company of category PME
shows in 2024 a revenue of 212 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GROUPE DELORT (SIREN 562031849)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
212 325 €
195 587 €
215 383 €
172 350 €
278 396 €
565 294 €
607 593 €
480 965 €
493 368 €
Net income
134 373 €
343 597 €
69 161 €
100 684 €
-616 450 €
-903 435 €
184 077 €
277 048 €
511 291 €
EBITDA
109 838 €
73 500 €
67 697 €
25 366 €
10 324 €
136 366 €
138 537 €
92 143 €
91 816 €
Net margin
63.3%
175.7%
32.1%
58.4%
-221.4%
-159.8%
30.3%
57.6%
103.6%
Revenue and income statement
In 2024, GROUPE DELORT achieves revenue of 212 k€. Revenue is declining over the period 2016-2024 (CAGR: -10.0%). Vs 2023: +9%. After deducting consumption (0 €), gross margin stands at 212 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 110 k€, representing 51.7% of revenue. Positive scissor effect: EBITDA margin improves by +14.2 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 134 k€, i.e. 63.3% 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
212 325 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
212 325 €
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
109 838 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
107 599 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
134 373 €
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
51.7%
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 6%. 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 80%. 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 0.3 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 80.9% 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
5.916%
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
80.356%
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
80.926%
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
0.337
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
8.387
8.837
16.39
35.256
49.53
31.341
18.622
4.972
5.916
Financial autonomy
78.246
80.451
78.286
64.651
29.006
48.271
55.617
73.393
80.356
Repayment capacity
0.3
0.597
1.876
2.484
-0.173
2.776
1.47
0.162
0.337
Cash flow / Revenue
104.096%
59.009%
30.216%
30.072%
-599.937%
44.671%
44.109%
172.361%
80.926%
Sector positioning
Debt ratio
5.922024
2022
2023
2024
Q1: 0.01
Med: 8.77
Q3: 62.6
Good-10 pts over 3 years
In 2024, the debt ratio of GROUPE DELORT (5.92) 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
80.36%2024
2022
2023
2024
Q1: 15.71%
Med: 62.26%
Q3: 91.3%
Good+19 pts over 3 years
In 2024, the financial autonomy of GROUPE DELORT (80.4%) 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
0.34 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.09 years
Q3: 3.07 years
Average-9 pts over 3 years
In 2024, the repayment capacity of GROUPE DELORT (0.34) 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 812.05. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 37.4x. Operating income very largely covers interest expenses: high safety margin.
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
812.054
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
37.441
Liquidity indicators evolution GROUPE DELORT
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
354.493
408.47
631.484
751.225
159.272
254.399
283.424
433.155
812.054
Interest coverage
5.241
2.266
1.661
784.053
16590.556
11.082
26.239
-4.89
37.441
Sector positioning
Liquidity ratio
812.052024
2022
2023
2024
Q1: 138.65
Med: 681.09
Q3: 3914.52
Good+15 pts over 3 years
In 2024, the liquidity ratio of GROUPE DELORT (812.05) 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
37.44x2024
2022
2023
2024
Q1: -74.77x
Med: 0.0x
Q3: 0.0x
Excellent
In 2024, the interest coverage of GROUPE DELORT (37.4x) 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. Average customer payment term: 311 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 303 days. The company must finance 8 days of gap between collections and payments. Overall, WCR represents 87 days of revenue, i.e. 51 k€ to permanently finance. Notable WCR improvement over the period (-79%), freeing up cash.
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
51 056 €
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
311 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
303 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
87 j
WCR and payment terms evolution GROUPE DELORT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
248 539 €
546 179 €
831 910 €
812 147 €
1 183 013 €
131 008 €
-75 369 €
42 753 €
51 056 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
102
122
107
114
1467
605
369
384
311
Supplier payment term (days)
259
262
120
152
1319
485
342
425
303
Positioning of GROUPE DELORT 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 GROUPE DELORT is estimated at
342 319 €
(range 93 311€ - 702 968€).
With an EBITDA of 109 838€, the sector multiple of 4.8x is applied.
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
93k€342k€702k€
342 319 €Range: 93 311€ - 702 968€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
109 838 €×4.8x
Estimation531 160 €
89 912€ - 915 344€
Revenue Multiple30%
212 325 €×0.59x
Estimation125 011 €
77 773€ - 148 614€
Net Income Multiple20%
134 373 €×1.5x
Estimation196 179 €
125 120€ - 1 003 560€
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 GROUPE DELORT with other companies in the same sector:
Yes, GROUPE DELORT generated a net profit of 134 k€ in 2024.
Where is the headquarters of GROUPE DELORT ?
The headquarters of GROUPE DELORT is located in BOURG-LA-REINE (92340), in the department Hauts-de-Seine.
Where to find the tax return of GROUPE DELORT ?
The tax return of GROUPE DELORT 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 DELORT operate?
GROUPE DELORT 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