Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: ETICreation date: 2016-01-04 (10 years)Status: ActiveBusiness sector: Construction d'autres bâtimentsLocation: SARAN (45770), Loiret
LES PARFUMS DE DAGOBERT : revenue, balance sheet and financial ratios
LES PARFUMS DE DAGOBERT is a French company
founded 10 years ago,
specialized in the sector Construction d'autres bâtiments.
Based in SARAN (45770),
this company of category ETI
shows in 2024 a revenue of 706 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LES PARFUMS DE DAGOBERT (SIREN 819048166)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
706 214 €
693 883 €
681 793 €
689 053 €
677 765 €
664 938 €
654 658 €
203 768 €
2 227 094 €
Net income
-277 852 €
-265 643 €
-238 510 €
-143 699 €
-198 169 €
-179 826 €
-189 364 €
-332 333 €
-78 286 €
EBITDA
-179 773 €
-196 214 €
-222 662 €
-186 301 €
-202 481 €
-198 178 €
-211 730 €
-316 635 €
-66 664 €
Net margin
-39.3%
-38.3%
-35.0%
-20.9%
-29.2%
-27.0%
-28.9%
-163.1%
-3.5%
Revenue and income statement
In 2024, LES PARFUMS DE DAGOBERT achieves revenue of 706 k€. Revenue is declining over the period 2016-2024 (CAGR: -13.4%). Vs 2023: +2%. After deducting consumption (0 €), gross margin stands at 706 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 -180 k€, representing -25.5% of revenue. Positive scissor effect: EBITDA margin improves by +2.8 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -278 k€ (-39.3% 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
706 214 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
706 214 €
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
-179 773 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-145 233 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-277 852 €
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
-25.5%
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 0%. 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 -78%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
0.0%
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
-77.867%
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
-44.235%
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
0.0
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution LES PARFUMS DE DAGOBERT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Financial autonomy
-1.969
-11.177
-19.749
-25.951
-32.439
-39.104
-47.654
-61.312
-77.867
Repayment capacity
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Cash flow / Revenue
-3.515%
-159.597%
-29.377%
-27.212%
-30.565%
-21.984%
-35.911%
-43.825%
-44.235%
Sector positioning
Debt ratio
0.02024
2022
2023
2024
Q1: 0.03
Med: 12.73
Q3: 55.62
Excellent
In 2024, the debt ratio of LES PARFUMS DE DAGOBERT (0.00) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
-77.87%2024
2022
2023
2024
Q1: 6.61%
Med: 24.84%
Q3: 47.54%
Average
In 2024, the financial autonomy of LES PARFUMS DE DAGOBERT (-77.9%) 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
0.0 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.01 years
Q3: 1.09 years
Excellent
In 2024, the repayment capacity of LES PARFUMS DE DAGOBERT (0.00) 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 21.71. 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
21.711
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
-88.292
Liquidity indicators evolution LES PARFUMS DE DAGOBERT
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
31.203
26.945
13.637
18.028
20.213
21.001
24.126
22.969
21.711
Interest coverage
-17.432
-9.822
-11.234
-11.736
-11.601
0.0
-24.378
-69.722
-88.292
Sector positioning
Liquidity ratio
21.712024
2022
2023
2024
Q1: 127.57
Med: 179.6
Q3: 283.39
Watch-17 pts over 3 years
In 2024, the liquidity ratio of LES PARFUMS DE DAGOBERT (21.71) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
-88.29x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 2.65x
Average
In 2024, the interest coverage of LES PARFUMS DE DAGOBERT (-88.3x) 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: 175 days. Excellent situation: suppliers finance 175 days of the operating cycle (retail model). WCR is negative (-1737 days): operations structurally generate 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
-3 407 101 €
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
175 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
-1737 j
WCR and payment terms evolution LES PARFUMS DE DAGOBERT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-3 093 456 €
-3 629 147 €
-3 374 775 €
-3 462 186 €
-3 519 010 €
-3 421 479 €
-3 349 472 €
-3 417 624 €
-3 407 101 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
40
0
1
0
0
0
17
16
0
Supplier payment term (days)
7
159
23
81
129
130
184
183
175
Positioning of LES PARFUMS DE DAGOBERT in its sector
Comparison with sector Construction d'autres bâtiments
Valuation estimate
Based on 113 transactions of similar company sales
(all years),
the value of LES PARFUMS DE DAGOBERT is estimated at
77 709 €
(range 54 079€ - 304 683€).
The price/revenue ratio is 0.11x
(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
113 transactions
54k€77k€304k€
77 709 €Range: 54 079€ - 304 683€
NAF 5 all-time
Valuation method used
Revenue Multiple
706 214 €
×
0.11x
=77 709 €
Range: 54 080€ - 304 684€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 113 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 (Construction d'autres bâtiments)
Compare LES PARFUMS DE DAGOBERT with other companies in the same sector:
Frequently asked questions about LES PARFUMS DE DAGOBERT
What is the revenue of LES PARFUMS DE DAGOBERT ?
The revenue of LES PARFUMS DE DAGOBERT in 2024 is 706 k€.
Is LES PARFUMS DE DAGOBERT profitable?
LES PARFUMS DE DAGOBERT recorded a net loss in 2024.
Where is the headquarters of LES PARFUMS DE DAGOBERT ?
The headquarters of LES PARFUMS DE DAGOBERT is located in SARAN (45770), in the department Loiret.
Where to find the tax return of LES PARFUMS DE DAGOBERT ?
The tax return of LES PARFUMS DE DAGOBERT 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 LES PARFUMS DE DAGOBERT operate?
LES PARFUMS DE DAGOBERT operates in the sector Construction d'autres bâtiments (NAF code 41.20B). 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