Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 1988-04-25 (38 years)Status: ActiveBusiness sector: Hôtels et hébergement similaire Location: CHATEAU-THIERRY (02400), Aisne
GROUPE DOUCHET : revenue, balance sheet and financial ratios
GROUPE DOUCHET is a French company
founded 38 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in CHATEAU-THIERRY (02400),
this company of category PME
shows in 2024 a revenue of 11 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GROUPE DOUCHET (SIREN 347395436)
Indicator
2024
2023
2022
2021
2020
2019
2018
2015
2014
Revenue
10 789 €
7 801 €
9 079 €
9 649 €
9 578 €
6 503 €
10 440 €
30 168 €
34 149 €
Net income
-130 452 €
-35 146 €
-68 367 €
-154 354 €
-5 897 €
-115 995 €
-54 097 €
390 474 €
-364 580 €
EBITDA
-63 933 €
7 801 €
-56 067 €
-62 892 €
-70 520 €
-59 449 €
-101 125 €
-197 041 €
-271 080 €
Net margin
-1209.1%
-450.5%
-753.0%
-1599.7%
-61.6%
-1783.7%
-518.2%
1294.3%
-1067.6%
Revenue and income statement
In 2024, GROUPE DOUCHET achieves revenue of 11 k€. Revenue is declining over the period 2014-2024 (CAGR: -10.9%). Vs 2023, growth of +38% (8 k€ -> 11 k€). After deducting consumption (0 €), gross margin stands at 11 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 -64 k€, representing -592.6% of revenue. Warning negative scissor effect: despite revenue change (+38%), EBITDA varies by -920%, reducing margin by 692.6 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -130 k€ (-1209.1% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
10 789 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
10 789 €
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
-63 933 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-96 665 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-130 452 €
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
-592.6%
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 364%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 21%. The balance between equity and debt is satisfactory.
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
363.776%
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
21.243%
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
-531.069%
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
-31.015
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
2014
2015
2018
2019
2020
2021
2022
2023
2024
Debt ratio
28.486
22.586
50.871
54.276
62.827
92.089
130.681
0.0
363.776
Financial autonomy
71.543
79.279
65.63
64.604
61.119
51.591
43.174
2.839
21.243
Repayment capacity
-1.482
-2.249
-2.75
-39.261
18.416
-21.147
-30.501
None
-31.015
Cash flow / Revenue
-957.721%
-705.632%
-2130.958%
-231.032%
383.556%
-416.313%
-355.865%
0.0%
-531.069%
Sector positioning
Debt ratio
363.782024
2022
2023
2024
Q1: 0.0
Med: 27.86
Q3: 134.48
Average+7 pts over 3 years
In 2024, the debt ratio of GROUPE DOUCHET (363.78) 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
21.24%2024
2022
2023
2024
Q1: 2.15%
Med: 30.4%
Q3: 60.1%
Average-20 pts over 3 years
In 2024, the financial autonomy of GROUPE DOUCHET (21.2%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
-31.02 years2024
2022
2024
Q1: -0.07 years
Med: 0.73 years
Q3: 4.74 years
Excellent
In 2024, the repayment capacity of GROUPE DOUCHET (-31.02) 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 3162.97. 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
3162.966
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
-77.412
Liquidity indicators evolution GROUPE DOUCHET
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2014
2015
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
632.183
2210.618
5384.095
15621.514
10299.622
3605.809
8078.048
None
3162.966
Interest coverage
-4.036
-5.826
-5.823
-13.627
-8.399
-10.788
-22.247
0.0
-77.412
Sector positioning
Liquidity ratio
3162.972024
2022
2024
Q1: 68.47
Med: 157.0
Q3: 342.55
Excellent
In 2024, the liquidity ratio of GROUPE DOUCHET (3162.97) 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
-77.41x2024
2022
2023
2024
Q1: 0.0x
Med: 1.5x
Q3: 11.71x
Average
In 2024, the interest coverage of GROUPE DOUCHET (-77.4x) 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: 159 days. Excellent situation: suppliers finance 159 days of the operating cycle (retail model). Overall, WCR represents 19320 days of revenue, i.e. 579 k€ to permanently finance.
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
579 022 €
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
159 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
19320 j
WCR and payment terms evolution GROUPE DOUCHET
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2015
2018
2019
2020
2021
2022
2023
2024
Operating WCR
670 599 €
528 915 €
709 771 €
614 920 €
618 039 €
434 874 €
479 581 €
1 710 755 €
579 022 €
Inventory turnover (days)
302
0
0
0
0
0
0
0
0
Customer payment term (days)
833
1312
23
0
0
0
0
0
0
Supplier payment term (days)
218
144
93
18
30
71
32
0
159
Positioning of GROUPE DOUCHET in its sector
Comparison with sector Hôtels et hébergement similaire
Valuation estimate
Based on 99 transactions of similar company sales
in 2024,
the value of GROUPE DOUCHET is estimated at
5 861 €
(range 2 915€ - 13 433€).
The price/revenue ratio is 0.54x
(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
99 tx
2k€5k€13k€
5 861 €Range: 2 915€ - 13 433€
NAF 5 année 2024
Valuation method used
Revenue Multiple
10 789 €
×
0.54x
=5 861 €
Range: 2 915€ - 13 433€
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 99 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 (Hôtels et hébergement similaire )
Compare GROUPE DOUCHET with other companies in the same sector:
The headquarters of GROUPE DOUCHET is located in CHATEAU-THIERRY (02400), in the department Aisne.
Where to find the tax return of GROUPE DOUCHET ?
The tax return of GROUPE DOUCHET 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 DOUCHET operate?
GROUPE DOUCHET operates in the sector Hôtels et hébergement similaire (NAF code 55.10Z). 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