Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2012-04-16 (14 years)Status: ActiveBusiness sector: Travaux de charpenteLocation: SALIES-DE-BEARN (64270), Pyrenees-Atlantiques
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
HILLAIRE & DANTON : revenue, balance sheet and financial ratios
HILLAIRE & DANTON is a French company
founded 14 years ago,
specialized in the sector Travaux de charpente.
Based in SALIES-DE-BEARN (64270),
this company of category PME
shows in 2022 a revenue of 694 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - HILLAIRE & DANTON (SIREN 750914988)
Indicator
2024
2023
2022
2021
Revenue
N/C
N/C
693 791 €
N/C
Net income
36 486 €
38 209 €
11 653 €
104 896 €
EBITDA
N/C
N/C
55 538 €
N/C
Net margin
N/C
N/C
1.7%
N/C
Revenue and income statement
In 2024, HILLAIRE & DANTON generates positive net income of 36 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2021-2024: 105 k€ -> 36 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
36 486 €
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 57%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 56%. 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
57.001%
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
55.581%
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
2021
2022
2023
2024
Debt ratio
64.199
62.724
55.599
57.001
Financial autonomy
49.858
48.473
50.657
55.581
Repayment capacity
None
3.766
None
None
Cash flow / Revenue
None%
6.562%
None%
None%
Sector positioning
Debt ratio
57.02024
2022
2023
2024
Q1: 7.44
Med: 26.53
Q3: 64.5
Average+9 pts over 3 years
In 2024, the debt ratio of HILLAIRE & DANTON (57.00) 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
55.58%2024
2022
2023
2024
Q1: 25.07%
Med: 42.94%
Q3: 59.56%
Good
In 2024, the financial autonomy of HILLAIRE & DANTON (55.6%) 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
3.77 years2022
2022
Q1: 0.0 years
Med: 0.83 years
Q3: 2.43 years
Watch
In 2022, the repayment capacity of HILLAIRE & DANTON (3.77) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 551.91. 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
551.915
Liquidity indicators evolution HILLAIRE & DANTON
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2021
2022
2023
2024
Liquidity ratio
376.833
307.698
381.666
551.915
Interest coverage
None
2.539
None
None
Sector positioning
Liquidity ratio
551.912024
2022
2023
2024
Q1: 162.4
Med: 230.31
Q3: 341.59
Excellent
In 2024, the liquidity ratio of HILLAIRE & DANTON (551.91) 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
2.54x2022
2022
Q1: 0.0x
Med: 0.84x
Q3: 3.06x
Good
In 2022, the interest coverage of HILLAIRE & DANTON (2.5x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. 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.
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 HILLAIRE & DANTON
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2021
2022
2023
2024
Operating WCR
0 €
75 589 €
0 €
0 €
Inventory turnover (days)
0
12
0
0
Customer payment term (days)
0
25
0
0
Supplier payment term (days)
0
55
0
0
Positioning of HILLAIRE & DANTON in its sector
Comparison with sector Travaux de charpente
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (20 transactions).
This range of 36 628€ to 148 076€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
36k€76k€148k€
76 332 €Range: 36 628€ - 148 076€
NAF 5 année 2024
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 20 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 (Travaux de charpente)
Compare HILLAIRE & DANTON with other companies in the same sector:
Frequently asked questions about HILLAIRE & DANTON
What is the revenue of HILLAIRE & DANTON ?
The revenue of HILLAIRE & DANTON in 2022 is 694 k€.
Is HILLAIRE & DANTON profitable?
Yes, HILLAIRE & DANTON generated a net profit of 36 k€ in 2024.
Where is the headquarters of HILLAIRE & DANTON ?
The headquarters of HILLAIRE & DANTON is located in SALIES-DE-BEARN (64270), in the department Pyrenees-Atlantiques.
Where to find the tax return of HILLAIRE & DANTON ?
The tax return of HILLAIRE & DANTON 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 HILLAIRE & DANTON operate?
HILLAIRE & DANTON operates in the sector Travaux de charpente (NAF code 43.91A). 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