Employees: NN (None)Legal category: 5470Size: PMECreation date: 2014-11-21 (11 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: PALLUD (73200), Savoie
SPFPL CHRISTOPHE DORET : revenue, balance sheet and financial ratios
SPFPL CHRISTOPHE DORET is a French company
founded 11 years ago,
specialized in the sector Activités des sociétés holding.
Based in PALLUD (73200),
this company of category PME
shows in 2024 a revenue of 12 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SPFPL CHRISTOPHE DORET (SIREN 807931969)
Indicator
2024
2023
2022
2021
2020
2019
Revenue
12 000 €
12 000 €
12 000 €
12 000 €
12 000 €
12 000 €
Net income
5 456 €
4 631 €
4 840 €
4 360 €
3 949 €
3 274 €
EBITDA
7 865 €
7 992 €
8 096 €
8 116 €
8 212 €
8 160 €
Net margin
45.5%
38.6%
40.3%
36.3%
32.9%
27.3%
Revenue and income statement
En 2024, SPFPL CHRISTOPHE DORET alcanza unos ingresos de 12 k€. La actividad permanece estable durante el período (TCAC: 0.0%). Ligera caída de 0% vs 2023. Tras deducir el consumo (0 €), el margen bruto se sitúa en 12 k€, es decir, una tasa del 100%. El EBITDA alcanza 8 k€, representando el 65.5% de los ingresos. Este alto margen EBITDA proporciona una fuerte capacidad de autofinanciación. El resultado neto asciende a 5 k€, es decir, el 45.5% de los ingresos.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
12 000 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
12 000 €
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
7 865 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
7 319 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
5 456 €
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
65.5%
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
El ratio de endeudamiento (= Deuda financiera / Fondos propios x 100) se sitúa en 42%. La deuda permanece bajo control. La autonomía financiera (= Fondos propios / Total activo x 100) alcanza el 12%. Baja autonomía: la empresa depende fuertemente de financiación externa. La capacidad de reembolso indica que se necesitarían 18.2 años de flujo de caja. Más allá de 7 años, los bancos generalmente consideran el riesgo crediticio como alto. El flujo de caja representa el 45.5% de los ingresos. Este alto nivel proporciona una fuerte capacidad de autofinanciación.
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
42.265%
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
11.592%
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
45.475%
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
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2021
2022
2023
2024
Debt ratio
176.526
161.926
140.762
119.885
22.842
42.265
Financial autonomy
45.137
41.919
36.56
31.822
6.19
11.592
Repayment capacity
87.576
66.367
50.996
37.62
30.478
18.245
Cash flow / Revenue
27.283%
32.908%
36.342%
40.333%
38.592%
45.475%
Sector positioning
Ratio de endeudamiento
42.272024
2022
2023
2024
Q1: 0.01
Med: 8.77
Q3: 62.6
Average-9 pts over 3 years
En 2024, el ratio de endeudamiento de SPFPL CHRISTOPHE DORET (42.27) se sitúa por encima de la mediana del sector. Este ratio mide el peso de la deuda en relación con el patrimonio. Un esfuerzo de reducción podría mejorar la solidez financiera.
Autonomía financiera
11.59%2024
2022
2023
2024
Q1: 15.71%
Med: 62.26%
Q3: 91.3%
Average-6 pts over 3 years
En 2024, el autonomía financiera de SPFPL CHRISTOPHE DORET (11.6%) se sitúa por debajo de la mediana del sector. Este ratio representa la parte del patrimonio en la financiación total. Una mejora fortalecería la posición competitiva.
Capacidad de reembolso
18.25 ans2024
2022
2023
2024
Q1: 0.0 ans
Med: 0.09 ans
Q3: 3.07 ans
Average
En 2024, el capacidad de reembolso de SPFPL CHRISTOPHE DORET (18.2 ans) se sitúa por encima de la mediana del sector. Este ratio indica el número de años necesarios para pagar la deuda con flujo de caja. Un esfuerzo de reducción podría mejorar la solidez financiera.
Liquidity ratios
El ratio de liquidez se sitúa en 1511.74. La empresa tiene 2€ de activos líquidos por cada 1€ de deuda a corto plazo. El ratio de cobertura de intereses (= EBIT / Gastos financieros) es de 23.7x. El resultado de explotación cubre muy ampliamente los gastos financieros.
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
1511.745
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2019
2020
2021
2022
2023
2024
Liquidity ratio
0.391
1.774
5.439
5.006
4.553
1511.745
Interest coverage
58.064
51.924
46.267
38.673
31.294
23.675
Sector positioning
Ratio de liquidez
1511.742024
2022
2023
2024
Q1: 138.65
Med: 681.09
Q3: 3914.52
Bueno+31 pts over 3 years
En 2024, el ratio de liquidez de SPFPL CHRISTOPHE DORET (1511.74) se sitúa por encima de la mediana del sector. Este ratio mide la capacidad de cubrir deuda a corto plazo con activos corrientes. Esta posición cómoda ofrece un margen de seguridad apreciable.
Cobertura de intereses
23.68x2024
2022
2023
2024
Q1: -74.77x
Med: 0.0x
Q3: 0.0x
Excelente
En 2024, el cobertura de intereses de SPFPL CHRISTOPHE DORET (23.7x) se sitúa en el top 25% del sector. Este ratio indica cuántas veces el resultado operativo cubre los gastos de intereses. Alta cobertura significa que los gastos financieros pesan poco en la rentabilidad.
Working capital requirement (WCR) and payment terms
El fondo de maniobra operativo (FM) mide el desfase temporal de tesorería. Plazo medio de cobro a clientes: 0 días. Plazo proveedores: 174 días. Excelente situación: los proveedores financian 174 días del ciclo operativo. El FM es negativo (-14831 días): las operaciones generan estructuralmente tesorería. Notable mejora del FM durante el período (-50%), liberando tesorería.
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
-494 353 €
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
174 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
-14831 j
WCR and payment terms evolution SPFPL CHRISTOPHE DORET
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2021
2022
2023
2024
Operating WCR
-329 058 €
-354 801 €
-385 399 €
-422 174 €
-457 939 €
-494 353 €
Inventory turnover (days)
0
0
0
0
0
0
Customer payment term (days)
0
0
0
0
0
0
Supplier payment term (days)
249
248
73
78
170
174
Positioning of SPFPL CHRISTOPHE DORET in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 54 transactions of similar company sales
in 2024,
the value of SPFPL CHRISTOPHE DORET is estimated at
22 729 €
(range 5 553€ - 43 441€).
With an EBITDA of 7 865€, the sector multiple of 4.8x is applied.
The price/revenue ratio is 0.59x
(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
54 tx
5k€22k€43k€
22 729 €Range: 5 553€ - 43 441€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
7 865 €×4.8x
Estimation38 034 €
6 438€ - 65 544€
Revenue Multiple30%
12 000 €×0.59x
Estimation7 065 €
4 395€ - 8 399€
Net Income Multiple20%
5 456 €×1.5x
Estimation7 966 €
5 080€ - 40 748€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 54 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 SPFPL CHRISTOPHE DORET with other companies in the same sector:
Frequently asked questions about SPFPL CHRISTOPHE DORET
What is the revenue of SPFPL CHRISTOPHE DORET ?
The revenue of SPFPL CHRISTOPHE DORET in 2024 is 12 k€.
Is SPFPL CHRISTOPHE DORET profitable?
Yes, SPFPL CHRISTOPHE DORET generated a net profit of 5 k€ in 2024.
Where is the headquarters of SPFPL CHRISTOPHE DORET ?
The headquarters of SPFPL CHRISTOPHE DORET is located in PALLUD (73200), in the department Savoie.
Where to find the tax return of SPFPL CHRISTOPHE DORET ?
The tax return of SPFPL CHRISTOPHE DORET 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 SPFPL CHRISTOPHE DORET operate?
SPFPL CHRISTOPHE DORET 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