Employees: NN (None)Legal category: SA (autres)Size: PMECreation date: 1995-01-01 (31 years)Status: ActiveBusiness sector: Gestion de fondsLocation: DINARD (35800), Ille-et-Vilaine
SA DPR HOLDING : revenue, balance sheet and financial ratios
SA DPR HOLDING is a French company
founded 31 years ago,
specialized in the sector Gestion de fonds.
Based in DINARD (35800),
this company of category PME
shows in 2024 a revenue of 6 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SA DPR HOLDING (SIREN 400881082)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
5 870 €
14 329 €
5 330 €
5 280 €
5 862 €
5 601 €
6 495 €
3 800 €
23 453 €
120 657 €
Net income
1 766 €
8 399 €
1 096 €
-776 €
-3 006 €
-6 138 €
-13 471 €
-40 386 €
331 574 €
55 682 €
EBITDA
2 104 €
8 664 €
-507 €
-5 769 €
-1 393 €
-4 964 €
-4 270 €
-39 139 €
-26 697 €
7 034 €
Net margin
30.1%
58.6%
20.6%
-14.7%
-51.3%
-109.6%
-207.4%
-1062.8%
1413.8%
46.1%
Revenue and income statement
In 2024, SA DPR HOLDING achieves revenue of 6 k€. Revenue is declining over the period 2015-2024 (CAGR: -28.5%). Significant drop of -59% vs 2023. After deducting consumption (0 €), gross margin stands at 6 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 2 k€, representing 35.8% of revenue. Warning negative scissor effect: despite revenue change (-59%), EBITDA varies by -76%, reducing margin by 24.6 pts. This reflects costs rising faster than revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 2 k€, i.e. 30.1% 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
5 870 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
5 870 €
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
2 104 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
1 766 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 766 €
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
35.8%
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 774%. 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 11%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 241.7 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 35.8% 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
774.343%
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
11.386%
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
35.826%
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
241.674
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
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
346.551
51.863
706.862
808.935
886.342
1017.271
930.596
903.195
795.754
774.343
Financial autonomy
21.137
64.206
12.148
10.767
9.916
8.859
9.582
9.892
11.114
11.386
Repayment capacity
8.438
-8.604
-14.28
-127.664
-103.863
-586.243
-87.726
399.523
58.654
241.674
Cash flow / Revenue
46.439%
-120.292%
-1013.026%
-62.725%
-88.609%
-16.325%
-109.242%
23.527%
60.472%
35.826%
Sector positioning
Debt ratio
774.342024
2022
2023
2024
Q1: 0.0
Med: 8.29
Q3: 92.98
Average
In 2024, the debt ratio of SA DPR HOLDING (774.34) 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
11.39%2024
2022
2023
2024
Q1: 4.58%
Med: 48.35%
Q3: 87.3%
Average
In 2024, the financial autonomy of SA DPR HOLDING (11.4%) 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
241.67 years2024
2022
2023
2024
Q1: -0.01 years
Med: 0.0 years
Q3: 3.02 years
Average
In 2024, the repayment capacity of SA DPR HOLDING (241.67) 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 3303.76. 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
3303.76
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
0.0
Liquidity indicators evolution SA DPR HOLDING
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
323.062
1159.707
999.323
746.628
691.767
2039.925
1086.679
1648.436
3236.838
3303.76
Interest coverage
0.0
0.0
0.0
-174.941
0.0
0.0
0.0
0.0
0.0
0.0
Sector positioning
Liquidity ratio
3303.762024
2022
2023
2024
Q1: 100.61
Med: 470.31
Q3: 3112.94
Excellent+10 pts over 3 years
In 2024, the liquidity ratio of SA DPR HOLDING (3303.76) 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
0.0x2024
2022
2023
2024
Q1: -71.25x
Med: 0.0x
Q3: 0.0x
Good
In 2024, the interest coverage of SA DPR HOLDING (0.0x) 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. Average customer payment term: 153 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 162 days. Favorable situation: supplier credit is longer than customer credit by 9 days. Overall, WCR represents 3969 days of revenue, i.e. 65 k€ to permanently finance. Notable WCR improvement over the period (-25%), 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
64 712 €
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
153 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
162 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
3969 j
WCR and payment terms evolution SA DPR HOLDING
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
86 273 €
93 636 €
87 809 €
85 981 €
81 991 €
67 626 €
64 859 €
69 037 €
65 417 €
64 712 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
0
Customer payment term (days)
0
46
76
0
0
0
0
171
66
153
Supplier payment term (days)
218
146
98
168
158
193
131
200
105
162
Positioning of SA DPR HOLDING in its sector
Comparison with sector Gestion de fonds
Valuation estimate
Based on 62 transactions of similar company sales
in 2024,
the value of SA DPR HOLDING is estimated at
8 193 €
(range 2 588€ - 18 026€).
With an EBITDA of 2 104€, the sector multiple of 4.8x is applied.
The price/revenue ratio is 0.30x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
62 tx
2k€8k€18k€
8 193 €Range: 2 588€ - 18 026€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
2 104 €×4.8x
Estimation10 094 €
3 140€ - 22 724€
Revenue Multiple30%
5 870 €×0.30x
Estimation1 787 €
925€ - 4 975€
Net Income Multiple20%
1 766 €×7.4x
Estimation13 053 €
3 706€ - 25 859€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 62 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 (Gestion de fonds)
Compare SA DPR HOLDING with other companies in the same sector:
Yes, SA DPR HOLDING generated a net profit of 2 k€ in 2024.
Where is the headquarters of SA DPR HOLDING ?
The headquarters of SA DPR HOLDING is located in DINARD (35800), in the department Ille-et-Vilaine.
Where to find the tax return of SA DPR HOLDING ?
The tax return of SA DPR HOLDING 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 SA DPR HOLDING operate?
SA DPR HOLDING operates in the sector Gestion de fonds (NAF code 66.30Z). 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