Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: NoneCreation date: 1996-01-01 (30 years)Status: ActiveBusiness sector: Activités de soutien aux culturesLocation: GERVILLE (76790), Seine-Maritime
SARL DELAHAIS FRERES : revenue, balance sheet and financial ratios
SARL DELAHAIS FRERES is a French company
founded 30 years ago,
specialized in the sector Activités de soutien aux cultures.
Based in GERVILLE (76790),
this company of category PME
shows in 2022 a revenue of 1.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SARL DELAHAIS FRERES (SIREN 403946775)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
1 789 491 €
1 369 747 €
1 516 803 €
1 245 851 €
959 061 €
857 425 €
797 452 €
Net income
630 312 €
277 370 €
377 880 €
54 154 €
240 498 €
153 164 €
138 344 €
-1 009 €
81 289 €
EBITDA
N/C
N/C
371 343 €
93 741 €
273 116 €
108 152 €
140 458 €
33 608 €
34 099 €
Net margin
N/C
N/C
21.1%
4.0%
15.9%
12.3%
14.4%
-0.1%
10.2%
Revenue and income statement
In 2024, SARL DELAHAIS FRERES generates positive net income of 630 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 81 k€ -> 630 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
630 312 €
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 13%. 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 54%. 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
12.925%
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
54.067%
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
157.802
163.348
73.934
24.604
8.648
26.834
16.082
41.421
12.925
Financial autonomy
27.467
19.262
33.497
41.817
44.752
39.693
45.832
39.935
54.067
Repayment capacity
4.757
2.898
0.896
0.616
0.162
1.592
0.287
None
None
Cash flow / Revenue
11.331%
11.284%
22.799%
11.947%
18.047%
5.822%
21.164%
None%
None%
Sector positioning
Debt ratio
12.932024
2022
2023
2024
Q1: 22.12
Med: 130.61
Q3: 377.99
Excellent
In 2024, the debt ratio of SARL DELAHAIS FRERES (12.93) 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
54.07%2024
2022
2023
2024
Q1: 10.98%
Med: 27.37%
Q3: 48.44%
Excellent+8 pts over 3 years
In 2024, the financial autonomy of SARL DELAHAIS FRERES (54.1%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
0.29 years2022
2022
Q1: 0.04 years
Med: 2.31 years
Q3: 4.9 years
Good
In 2022, the repayment capacity of SARL DELAHAIS FRERES (0.29) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 179.52. 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
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
231.486
145.368
182.764
175.583
0.0
153.357
183.932
186.561
179.524
Interest coverage
25.857
22.685
3.513
2.433
0.821
2.39
0.497
None
None
Sector positioning
Liquidity ratio
179.522024
2022
2023
2024
Q1: 107.3
Med: 189.85
Q3: 351.98
Average
In 2024, the liquidity ratio of SARL DELAHAIS FRERES (179.52) 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
0.5x2022
2022
Q1: 0.0x
Med: 2.14x
Q3: 5.28x
Average
In 2022, the interest coverage of SARL DELAHAIS FRERES (0.5x) 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.
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 SARL DELAHAIS FRERES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
426 390 €
280 567 €
194 776 €
262 177 €
-140 911 €
291 236 €
189 436 €
0 €
0 €
Inventory turnover (days)
3
2
1
1
0
1
2
0
0
Customer payment term (days)
106
122
72
51
0
68
63
0
0
Supplier payment term (days)
130
134
118
113
149
158
123
0
0
Positioning of SARL DELAHAIS FRERES in its sector
Comparison with sector Activités de soutien aux cultures
Valuation estimate
Based on 50 transactions of similar company sales
(all years),
the value of SARL DELAHAIS FRERES is estimated at
1 112 754 €
(range 508 735€ - 3 271 570€).
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
50 tx
508k€1112k€3271k€
1 112 754 €Range: 508 735€ - 3 271 570€
NAF 5 all-time
Valuation method used
Net Income Multiple
630 312 €
×
1.8x
=1 112 755 €
Range: 508 736€ - 3 271 571€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 50 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 de soutien aux cultures)
Compare SARL DELAHAIS FRERES with other companies in the same sector:
Frequently asked questions about SARL DELAHAIS FRERES
What is the revenue of SARL DELAHAIS FRERES ?
The revenue of SARL DELAHAIS FRERES in 2022 is 1.8 M€.
Is SARL DELAHAIS FRERES profitable?
Yes, SARL DELAHAIS FRERES generated a net profit of 630 k€ in 2024.
Where is the headquarters of SARL DELAHAIS FRERES ?
The headquarters of SARL DELAHAIS FRERES is located in GERVILLE (76790), in the department Seine-Maritime.
Where to find the tax return of SARL DELAHAIS FRERES ?
The tax return of SARL DELAHAIS FRERES 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 DELAHAIS FRERES operate?
SARL DELAHAIS FRERES operates in the sector Activités de soutien aux cultures (NAF code 01.61Z). 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