Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2009-11-10 (16 years)Status: ActiveBusiness sector: Production d'électricitéLocation: BLANZY (71450), Saone-et-Loire
SARL DUMOUT JEAN LUC ET MONIQUE : revenue, balance sheet and financial ratios
SARL DUMOUT JEAN LUC ET MONIQUE is a French company
founded 16 years ago,
specialized in the sector Production d'électricité.
Based in BLANZY (71450),
this company of category PME
shows in 2024 a revenue of 55 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SARL DUMOUT JEAN LUC ET MONIQUE (SIREN 518254313)
Indicator
2024
2023
2021
2020
2019
2018
2016
Revenue
55 257 €
24 667 €
23 474 €
25 606 €
25 606 €
22 706 €
N/C
Net income
22 224 €
1 297 €
7 296 €
8 748 €
11 427 €
8 934 €
6 740 €
EBITDA
48 191 €
21 828 €
20 944 €
19 737 €
22 759 €
19 792 €
-3 587 €
Net margin
40.2%
5.3%
31.1%
34.2%
44.6%
39.3%
N/C
Revenue and income statement
In 2024, SARL DUMOUT JEAN LUC ET MONIQUE achieves revenue of 55 k€. Over the period 2018-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +16.0%. Vs 2023, growth of +124% (25 k€ -> 55 k€). After deducting consumption (0 €), gross margin stands at 55 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 48 k€, representing 87.2% of 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 22 k€, i.e. 40.2% 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
55 257 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
55 257 €
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
48 191 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
29 276 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
22 224 €
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
87.2%
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 292%. 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 25%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 5.5 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 74.5% 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
291.572%
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
24.795%
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
74.45%
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
5.482
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 DUMOUT JEAN LUC ET MONIQUE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2018
2019
2020
2021
2023
2024
Debt ratio
192.095
111.95
74.113
127.052
78.227
253.575
291.572
Financial autonomy
33.919
44.547
56.311
43.6
55.567
27.334
24.795
Repayment capacity
12.431
3.52
2.227
5.022
3.153
3.96
5.482
Cash flow / Revenue
None%
72.311%
75.451%
66.008%
78.312%
234.358%
74.45%
Sector positioning
Debt ratio
291.572024
2021
2023
2024
Q1: -273.65
Med: 0.0
Q3: 120.96
Average+17 pts over 3 years
In 2024, the debt ratio of SARL DUMOUT JEAN LUC ET M... (291.57) 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
24.8%2024
2021
2023
2024
Q1: -12.1%
Med: 0.32%
Q3: 40.46%
Good-9 pts over 3 years
In 2024, the financial autonomy of SARL DUMOUT JEAN LUC ET M... (24.8%) 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.
Repayment capacity
5.48 years2024
2021
2023
2024
Q1: -4.9 years
Med: 0.0 years
Q3: 5.63 years
Average+13 pts over 3 years
In 2024, the repayment capacity of SARL DUMOUT JEAN LUC ET M... (5.48) 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 324.54. 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 6.6x. 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
324.543
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
6.605
Liquidity indicators evolution SARL DUMOUT JEAN LUC ET MONIQUE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2018
2019
2020
2021
2023
2024
Liquidity ratio
2001.934
339.994
847.917
1939.469
1628.882
303.902
324.543
Interest coverage
-71.229
9.084
6.252
5.371
6.092
10.523
6.605
Sector positioning
Liquidity ratio
324.542024
2021
2023
2024
Q1: 83.26
Med: 273.74
Q3: 870.78
Good-23 pts over 3 years
In 2024, the liquidity ratio of SARL DUMOUT JEAN LUC ET M... (324.54) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
6.61x2024
2021
2023
2024
Q1: -5.49x
Med: 0.0x
Q3: 19.34x
Good
In 2024, the interest coverage of SARL DUMOUT JEAN LUC ET M... (6.6x) 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: 80 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 0 days. The gap of 80 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 63 days of revenue, i.e. 10 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
9 703 €
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
80 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 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
63 j
WCR and payment terms evolution SARL DUMOUT JEAN LUC ET MONIQUE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2018
2019
2020
2021
2023
2024
Operating WCR
0 €
-547 €
496 €
8 189 €
-1 009 €
24 838 €
9 703 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
0
0
12
114
0
164
80
Supplier payment term (days)
0
534
0
0
0
1313
0
Positioning of SARL DUMOUT JEAN LUC ET MONIQUE in its sector
Comparison with sector Production d'électricité
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of SARL DUMOUT JEAN LUC ET MONIQUE is estimated at
82 571 €
(range 11 905€ - 324 180€).
With an EBITDA of 48 191€, the sector multiple of 2.4x is applied.
The price/revenue ratio is 0.69x
(in line with sector norms).
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
85 tx
11k€82k€324k€
82 571 €Range: 11 905€ - 324 180€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
48 191 €×2.4x
Estimation116 606 €
12 796€ - 437 528€
Revenue Multiple30%
55 257 €×0.69x
Estimation38 229 €
7 526€ - 193 998€
Net Income Multiple20%
22 224 €×2.9x
Estimation63 997 €
16 250€ - 236 083€
How is this estimate calculated?
This estimate is based on the analysis of 85 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 (Production d'électricité)
Compare SARL DUMOUT JEAN LUC ET MONIQUE with other companies in the same sector:
Frequently asked questions about SARL DUMOUT JEAN LUC ET MONIQUE
What is the revenue of SARL DUMOUT JEAN LUC ET MONIQUE ?
The revenue of SARL DUMOUT JEAN LUC ET MONIQUE in 2024 is 55 k€.
Is SARL DUMOUT JEAN LUC ET MONIQUE profitable?
Yes, SARL DUMOUT JEAN LUC ET MONIQUE generated a net profit of 22 k€ in 2024.
Where is the headquarters of SARL DUMOUT JEAN LUC ET MONIQUE ?
The headquarters of SARL DUMOUT JEAN LUC ET MONIQUE is located in BLANZY (71450), in the department Saone-et-Loire.
Where to find the tax return of SARL DUMOUT JEAN LUC ET MONIQUE ?
The tax return of SARL DUMOUT JEAN LUC ET MONIQUE 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 DUMOUT JEAN LUC ET MONIQUE operate?
SARL DUMOUT JEAN LUC ET MONIQUE operates in the sector Production d'électricité (NAF code 35.11Z). 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