Employees: 01 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2006-04-06 (20 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: LEZENNES (59260), Nord
Cette société est une holding ou un siège social. Le « chiffre d'affaires » de ses comptes sociaux traduit une activité de gestion de participations (refacturations intra-groupe, management fees) et non une activité commerciale : ses montants et variations sont à interpréter avec prudence.
GROUPE DUO : revenue, balance sheet and financial ratios
GROUPE DUO is a French company
founded 20 years ago,
specialized in the sector Activités des sièges sociaux.
Based in LEZENNES (59260),
this company of category PME
shows in 2024 a revenue of 2.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In summary, GROUPE DUO combines a growing business with positive profitability. Its financial structure is broadly in line with its sector.
Financial history - GROUPE DUO (SIREN 490017217)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
2 158 002 €
1 949 048 €
2 111 709 €
2 057 736 €
1 970 929 €
1 720 571 €
1 629 921 €
1 647 295 €
N/C
Net income
2 108 751 €
1 917 071 €
1 380 431 €
974 688 €
1 167 317 €
1 067 616 €
617 742 €
840 988 €
596 760 €
EBITDA
-160 791 €
-463 565 €
-384 475 €
-57 639 €
13 358 €
-145 040 €
27 495 €
102 019 €
N/C
Net margin
97.7%
98.4%
65.4%
47.4%
59.2%
62.1%
37.9%
51.1%
N/C
Revenue and income statement
In 2024, GROUPE DUO achieves revenue of 2.2 M€. Revenue is growing positively over 9 years (CAGR: +2.3%). Vs 2023, growth of +11% (1.9 M€ -> 2.2 M€). After deducting consumption (111 k€), gross margin stands at 2.0 M€, i.e. a rate of 95%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -161 k€, representing -7.5% of revenue. Positive scissor effect: EBITDA margin improves by +16.3 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 2.1 M€, i.e. 97.7% 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
2 158 002 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 047 115 €
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
-160 791 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-411 117 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
2 108 751 €
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
-7.2%
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 79%. This ratio is slightly less favorable than the sector median (26.9%). Financial autonomy (= Equity / Total assets x 100) reaches 53%. This ratio is slightly less favorable than the sector median (54.9%). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 3.0 years of cash flow to repay all financial debt. This ratio is slightly less favorable than the sector median (1.0 years). Cash flow represents 106.1% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Compared with its sector, this ratio places the company among the best positioned (sector median: 32.2%).
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
78.86%
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
53.15%
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
106.09%
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
3.05
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
27.141
22.405
16.95
17.406
40.845
32.931
39.874
55.944
78.855
Financial autonomy
74.152
77.176
79.733
79.355
64.635
65.943
65.198
60.374
53.149
Repayment capacity
None
1.862
1.784
1.198
2.741
2.631
2.275
2.385
3.05
Cash flow / Revenue
None%
52.918%
43.958%
66.626%
63.203%
52.428%
69.828%
102.367%
106.091%
Sector positioning
Debt ratio
78.86%2024
Q1: 2.5%
Med: 26.87%
Q3: 101.28%
Average+16 pts over 3 years
In 2024, the debt ratio of GROUPE DUO (78.9%) 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
53.15%2024
Q1: 23.18%
Med: 54.93%
Q3: 82.33%
Average-12 pts over 3 years
In 2024, the financial autonomy of GROUPE DUO (53.1%) 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
3.05 years2024
Q1: 0.0 years
Med: 0.99 years
Q3: 4.9 years
Average+6 pts over 3 years
In 2024, the repayment capacity of GROUPE DUO (3.05) 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 6.89. This ratio is more favorable than the sector median (3.9).
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
6.89
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
-173.68
Liquidity indicators evolution GROUPE DUO
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
5.05674
6.078379999999999
5.16082
5.2707500000000005
3.28572
2.2148
3.06628
3.5586
6.89308
Interest coverage
None
30.991
98.145
-15.283
293.554
-43.078
-14.581
-31.45
-173.677
Sector positioning
Liquidity ratio
6.892024
Q1: 1.39
Med: 3.9
Q3: 11.77
Good+10 pts over 3 years
In 2024, the liquidity ratio of GROUPE DUO (6.89) 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.
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: 74 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 167 days. Excellent situation: suppliers finance 93 days of the operating cycle (retail model). Overall, WCR represents 510 days of revenue, i.e. 3.1 M€ to permanently finance. Between 2021 and 2024, WCR worsened by 118 days of revenue, signaling an increased financing need.
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
3 056 939 €
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
74 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
167 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
510 j
WCR and payment terms evolution GROUPE DUO
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
1 497 144 €
2 282 085 €
2 664 631 €
2 899 867 €
2 237 685 €
1 731 390 €
1 562 298 €
3 056 939 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
0
53
71
91
80
77
106
78
74
Supplier payment term (days)
0
50
60
114
167
225
108
144
167
Positioning of GROUPE DUO in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 103 transactions of similar company sales
in 2024,
the value of GROUPE DUO is estimated at
8 508 873 €
(range 2 986 794€ - 22 582 658€).
The price/revenue ratio is 0.38x
(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.
Estimated enterprise value2024
103 transactions
2986k€8508k€22582k€
8 508 873 €Range: 2 986 794€ - 22 582 658€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
2 158 002 €×0.38x
Estimation814 900 €
388 406€ - 1 645 817€
Net Income Multiple20%
2 108 751 €×9.5x
Estimation20 049 834 €
6 884 377€ - 53 987 921€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 103 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 sièges sociaux)
Compare GROUPE DUO with other companies in the same sector:
Yes, GROUPE DUO generated a net profit of 2.1 M€ in 2024.
Where is the headquarters of GROUPE DUO ?
The headquarters of GROUPE DUO is located in LEZENNES (59260), in the department Nord.
Where to find the tax return of GROUPE DUO ?
The tax return of GROUPE DUO 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 DUO operate?
GROUPE DUO operates in the sector Activités des sièges sociaux (NAF code 70.10Z). See the 'Sector positioning' section above to compare the company with its competitors.