SAS FINANCIERE DURIEZ : revenue, balance sheet and financial ratios
SAS FINANCIERE DURIEZ is a French company
founded 49 years ago,
specialized in the sector Activités des sociétés holding.
Based in EPERLECQUES (62910),
this company of category PME
shows in 2022 a revenue of 708 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SAS FINANCIERE DURIEZ (SIREN 311210488)
Indicator
2022
2021
2020
2016
2015
Revenue
707 552 €
675 966 €
640 166 €
N/C
480 876 €
Net income
540 386 €
563 982 €
1 180 785 €
171 984 €
250 281 €
EBITDA
83 438 €
152 358 €
159 365 €
N/C
314 668 €
Net margin
76.4%
83.4%
184.4%
N/C
52.0%
Revenue and income statement
In 2022, SAS FINANCIERE DURIEZ achieves revenue of 708 k€. Over the period 2015-2022, the company shows strong growth with a CAGR (compound annual growth rate) of +5.7%. Vs 2021: +5%. After deducting consumption (0 €), gross margin stands at 708 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 83 k€, representing 11.8% of revenue. Warning negative scissor effect: despite revenue change (+5%), EBITDA varies by -45%, reducing margin by 10.7 pts. This reflects costs rising faster than revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 540 k€, i.e. 76.4% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
707 552 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
707 552 €
EBITDA (2022)
?
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
83 438 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
32 203 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
540 386 €
EBITDA margin (2022)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
11.8%
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 32%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 73%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 2.9 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 91.4% 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 (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
31.881%
Financial autonomy (2022)
?
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
73.216%
Cash flow / Revenue (2022)
?
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
91.41%
Repayment capacity (2022)
?
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
2.927
Asset age ratio (2022)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution SAS FINANCIERE DURIEZ
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2020
2021
2022
Debt ratio
43.625
278.311
67.749
47.514
31.881
Financial autonomy
67.649
25.973
58.583
66.668
73.216
Repayment capacity
2.104
None
2.481
3.838
2.927
Cash flow / Revenue
73.793%
None%
204.355%
99.133%
91.41%
Sector positioning
Debt ratio
31.882022
2020
2021
2022
Q1: 0.1
Med: 13.78
Q3: 79.91
Average-11 pts over 3 years
In 2022, the debt ratio of SAS FINANCIERE DURIEZ (31.88) 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
73.22%2022
2020
2021
2022
Q1: 21.11%
Med: 62.06%
Q3: 90.2%
Good+11 pts over 3 years
In 2022, the financial autonomy of SAS FINANCIERE DURIEZ (73.2%) 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
2.93 years2022
2020
2021
2022
Q1: 0.0 years
Med: 0.1 years
Q3: 3.28 years
Average+7 pts over 3 years
In 2022, the repayment capacity of SAS FINANCIERE DURIEZ (2.93) 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 492.16. 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 54.8x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2022)
?
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
492.164
Interest coverage (2022)
?
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
54.792
Liquidity indicators evolution SAS FINANCIERE DURIEZ
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2020
2021
2022
Liquidity ratio
386.371
231.465
1241.475
975.288
492.164
Interest coverage
7.103
None
29.768
33.719
54.792
Sector positioning
Liquidity ratio
492.162022
2020
2021
2022
Q1: 111.66
Med: 499.96
Q3: 2835.13
Average-11 pts over 3 years
In 2022, the liquidity ratio of SAS FINANCIERE DURIEZ (492.16) 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
54.79x2022
2020
2021
2022
Q1: -53.22x
Med: 0.0x
Q3: 0.0x
Excellent
In 2022, the interest coverage of SAS FINANCIERE DURIEZ (54.8x) 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: 70 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 165 days. Excellent situation: suppliers finance 95 days of the operating cycle (retail model). WCR is negative (-227 days): operations structurally generate cash. Notable WCR improvement over the period (-29%), freeing up cash.
Operating WCR (2022)
?
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
-447 102 €
Customer credit (2022)
?
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
70 j
Supplier credit (2022)
?
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
165 j
Inventory turnover (2022)
?
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 (2022)
?
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
-227 j
WCR and payment terms evolution SAS FINANCIERE DURIEZ
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2020
2021
2022
Operating WCR
-347 683 €
0 €
-450 011 €
-492 049 €
-447 102 €
Inventory turnover (days)
0
0
0
0
0
Customer payment term (days)
40
0
65
81
70
Supplier payment term (days)
152
0
129
113
165
Positioning of SAS FINANCIERE DURIEZ in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 70 transactions of similar company sales
in 2022,
the value of SAS FINANCIERE DURIEZ is estimated at
643 665 €
(range 240 395€ - 1 380 751€).
With an EBITDA of 83 438€, the sector multiple of 2.4x is applied.
The price/revenue ratio is 0.67x
(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 value2022
70 tx
240k€643k€1380k€
643 665 €Range: 240 395€ - 1 380 751€
NAF 5 année 2022
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
83 438 €×2.4x
Estimation201 905 €
105 146€ - 671 050€
Revenue Multiple30%
707 552 €×0.67x
Estimation472 541 €
193 643€ - 770 127€
Net Income Multiple20%
540 386 €×3.7x
Estimation2 004 753 €
648 649€ - 4 070 942€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 70 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 des sociétés holding)
Compare SAS FINANCIERE DURIEZ with other companies in the same sector:
Frequently asked questions about SAS FINANCIERE DURIEZ
What is the revenue of SAS FINANCIERE DURIEZ ?
The revenue of SAS FINANCIERE DURIEZ in 2022 is 708 k€.
Is SAS FINANCIERE DURIEZ profitable?
Yes, SAS FINANCIERE DURIEZ generated a net profit of 540 k€ in 2022.
Where is the headquarters of SAS FINANCIERE DURIEZ ?
The headquarters of SAS FINANCIERE DURIEZ is located in EPERLECQUES (62910), in the department Pas-de-Calais.
Where to find the tax return of SAS FINANCIERE DURIEZ ?
The tax return of SAS FINANCIERE DURIEZ 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 SAS FINANCIERE DURIEZ operate?
SAS FINANCIERE DURIEZ operates in the sector Activités des sociétés holding (NAF code 64.20Z). 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