Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2001-06-01 (24 years)Status: ActiveBusiness sector: Travaux de couverture par élémentsLocation: LIGNIERES (18160), Cher
SARL C M Z DUFOUR DIDIER : revenue, balance sheet and financial ratios
SARL C M Z DUFOUR DIDIER is a French company
founded 24 years ago,
specialized in the sector Travaux de couverture par éléments.
Based in LIGNIERES (18160),
this company of category PME
shows in 2024 a revenue of 1.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SARL C M Z DUFOUR DIDIER (SIREN 438300436)
Indicator
2024
2023
2021
2020
2019
2018
2017
2016
Revenue
1 599 675 €
1 465 758 €
1 375 116 €
1 228 148 €
1 250 132 €
1 186 963 €
1 078 781 €
N/C
Net income
20 861 €
-26 522 €
27 497 €
41 128 €
30 918 €
5 743 €
-41 548 €
12 245 €
EBITDA
119 193 €
23 852 €
87 488 €
61 511 €
74 223 €
55 795 €
15 098 €
-1 050 804 €
Net margin
1.3%
-1.8%
2.0%
3.3%
2.5%
0.5%
-3.9%
N/C
Revenue and income statement
In 2024, SARL C M Z DUFOUR DIDIER achieves revenue of 1.6 M€. Over the period 2017-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +5.8%. Vs 2023: +9%. After deducting consumption (700 k€), gross margin stands at 900 k€, i.e. a rate of 56%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 119 k€, representing 7.5% of revenue. Positive scissor effect: EBITDA margin improves by +5.8 pts, sign of improved operational efficiency. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 21 k€, i.e. 1.3% 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
1 599 675 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
899 728 €
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
119 193 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
28 348 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
20 861 €
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
7.5%
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 142%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 30%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 2.8 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 6.9% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
142.473%
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
30.323%
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
6.914%
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
2.751
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 SARL C M Z DUFOUR DIDIER
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Debt ratio
113.528
173.11
179.747
105.228
130.248
155.93
117.569
142.473
Financial autonomy
31.731
24.69
24.725
31.61
31.303
30.063
25.433
30.323
Repayment capacity
2.86
8.588
3.487
2.07
4.264
4.061
7.169
2.751
Cash flow / Revenue
None%
2.045%
5.003%
5.942%
4.565%
5.996%
2.195%
6.914%
Sector positioning
Debt ratio
142.472024
2021
2023
2024
Q1: 4.55
Med: 19.76
Q3: 51.32
Watch
In 2024, the debt ratio of SARL C M Z DUFOUR DIDIER (142.47) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
30.32%2024
2021
2023
2024
Q1: 20.21%
Med: 41.48%
Q3: 58.46%
Average
In 2024, the financial autonomy of SARL C M Z DUFOUR DIDIER (30.3%) 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
2.75 years2024
2021
2023
2024
Q1: 0.0 years
Med: 0.33 years
Q3: 1.23 years
Watch
In 2024, the repayment capacity of SARL C M Z DUFOUR DIDIER (2.75) 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 192.68. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 5.3x. Operating income very largely covers interest expenses: high safety margin.
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
192.675
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
5.26
Liquidity indicators evolution SARL C M Z DUFOUR DIDIER
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Liquidity ratio
137.889
119.977
145.439
148.262
150.01
174.625
104.012
192.675
Interest coverage
-0.362
23.328
5.974
4.004
3.793
3.2
10.846
5.26
Sector positioning
Liquidity ratio
192.682024
2021
2023
2024
Q1: 152.81
Med: 217.71
Q3: 316.62
Average+6 pts over 3 years
In 2024, the liquidity ratio of SARL C M Z DUFOUR DIDIER (192.68) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
5.26x2024
2021
2023
2024
Q1: 0.0x
Med: 0.51x
Q3: 2.62x
Excellent
In 2024, the interest coverage of SARL C M Z DUFOUR DIDIER (5.3x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 13 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 43 days. Favorable situation: supplier credit is longer than customer credit by 30 days. Inventory turnover is 9 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 11 days of revenue, i.e. 48 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
48 198 €
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
13 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
43 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
9 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
11 j
WCR and payment terms evolution SARL C M Z DUFOUR DIDIER
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Operating WCR
0 €
40 929 €
25 092 €
6 976 €
37 667 €
-6 821 €
102 838 €
48 198 €
Inventory turnover (days)
0
9
8
9
9
8
11
9
Customer payment term (days)
0
10
11
7
8
5
11
13
Supplier payment term (days)
62
52
40
46
54
40
115
43
Positioning of SARL C M Z DUFOUR DIDIER in its sector
Comparison with sector Travaux de couverture par éléments
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (20 transactions).
This range of 141 909€ to 505 137€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
141k€224k€505k€
224 536 €Range: 141 909€ - 505 137€
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 couverture par éléments)
Compare SARL C M Z DUFOUR DIDIER with other companies in the same sector:
Frequently asked questions about SARL C M Z DUFOUR DIDIER
What is the revenue of SARL C M Z DUFOUR DIDIER ?
The revenue of SARL C M Z DUFOUR DIDIER in 2024 is 1.6 M€.
Is SARL C M Z DUFOUR DIDIER profitable?
Yes, SARL C M Z DUFOUR DIDIER generated a net profit of 21 k€ in 2024.
Where is the headquarters of SARL C M Z DUFOUR DIDIER ?
The headquarters of SARL C M Z DUFOUR DIDIER is located in LIGNIERES (18160), in the department Cher.
Where to find the tax return of SARL C M Z DUFOUR DIDIER ?
The tax return of SARL C M Z DUFOUR DIDIER 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 SARL C M Z DUFOUR DIDIER operate?
SARL C M Z DUFOUR DIDIER operates in the sector Travaux de couverture par éléments (NAF code 43.91B). 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