Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1992-01-01 (34 years)Status: ActiveBusiness sector: Construction d'autres bâtimentsLocation: CHATELLERAULT (86100), Vienne
SARL DES ETS DUPUY : revenue, balance sheet and financial ratios
SARL DES ETS DUPUY is a French company
founded 34 years ago,
specialized in the sector Construction d'autres bâtiments.
Based in CHATELLERAULT (86100),
this company of category PME
shows in 2020 a revenue of 2.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SARL DES ETS DUPUY (SIREN 384468997)
Indicator
2024
2023
2022
2020
2019
2018
2017
2016
Revenue
N/C
N/C
N/C
2 089 579 €
1 448 728 €
4 514 566 €
2 072 212 €
3 097 583 €
Net income
13 475 €
19 914 €
30 661 €
25 442 €
3 634 €
219 197 €
54 078 €
72 144 €
EBITDA
N/C
N/C
N/C
-64 657 €
24 056 €
245 724 €
80 550 €
86 633 €
Net margin
N/C
N/C
N/C
1.2%
0.3%
4.9%
2.6%
2.3%
Revenue and income statement
In 2024, SARL DES ETS DUPUY generates positive net income of 13 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 72 k€ -> 13 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
13 475 €
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 28%. 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 28%. The balance between equity and debt is satisfactory.
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
28.24%
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
28.007%
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
2022
2023
2024
Debt ratio
54.209
38.794
16.451
41.464
120.607
82.858
52.558
28.24
Financial autonomy
19.253
17.201
31.328
17.884
15.612
27.552
26.921
28.007
Repayment capacity
4.231
2.889
0.86
15.411
-11.32
None
None
None
Cash flow / Revenue
2.971%
4.088%
4.197%
1.287%
-3.658%
None%
None%
None%
Sector positioning
Debt ratio
28.242024
2022
2023
2024
Q1: 0.03
Med: 12.73
Q3: 55.62
Average-16 pts over 3 years
In 2024, the debt ratio of SARL DES ETS DUPUY (28.24) 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
28.01%2024
2022
2023
2024
Q1: 6.61%
Med: 24.84%
Q3: 47.54%
Good
In 2024, the financial autonomy of SARL DES ETS DUPUY (28.0%) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 137.44. 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
137.443
Liquidity indicators evolution SARL DES ETS DUPUY
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2022
2023
2024
Liquidity ratio
130.189
122.253
144.08
121.865
135.5
170.022
147.926
137.443
Interest coverage
10.256
4.22
1.913
36.008
-10.07
None
None
None
Sector positioning
Liquidity ratio
137.442024
2022
2023
2024
Q1: 127.57
Med: 179.6
Q3: 283.39
Average-16 pts over 3 years
In 2024, the liquidity ratio of SARL DES ETS DUPUY (137.44) 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.
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: 4138 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 3307 days. The gap of 831 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow.
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
4138 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
3307 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 DES ETS DUPUY
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2022
2023
2024
Operating WCR
1 069 502 €
649 618 €
1 241 867 €
1 489 698 €
1 748 204 €
0 €
0 €
0 €
Inventory turnover (days)
205
402
60
499
400
0
0
0
Customer payment term (days)
89
125
52
146
111
491
3474
4138
Supplier payment term (days)
83
41
116
136
172
364
2340
3307
Positioning of SARL DES ETS DUPUY 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 SARL DES ETS DUPUY is estimated at
33 448 €
(range 11 339€ - 107 863€).
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
11k€33k€107k€
33 448 €Range: 11 339€ - 107 863€
NAF 5 all-time
Valuation method used
Net Income Multiple
13 475 €
×
2.5x
=33 449 €
Range: 11 339€ - 107 863€
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 SARL DES ETS DUPUY with other companies in the same sector:
Frequently asked questions about SARL DES ETS DUPUY
What is the revenue of SARL DES ETS DUPUY ?
The revenue of SARL DES ETS DUPUY in 2020 is 2.1 M€.
Is SARL DES ETS DUPUY profitable?
Yes, SARL DES ETS DUPUY generated a net profit of 13 k€ in 2024.
Where is the headquarters of SARL DES ETS DUPUY ?
The headquarters of SARL DES ETS DUPUY is located in CHATELLERAULT (86100), in the department Vienne.
Where to find the tax return of SARL DES ETS DUPUY ?
The tax return of SARL DES ETS DUPUY 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 DES ETS DUPUY operate?
SARL DES ETS DUPUY 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