Empleados: 03 (2023.0)Categoría jurídica: Société à responsabilité limitée (sans autre indication)Tamaño: PMEFecha de creación: 2006-03-01 (20 años)Estado: ActivaSector de actividad: Transports routiers de fret de proximitéUbicación: NEUILLY-SUR-MARNE (93330), Seine-Saint-Denis
DEMENAGEMENT BELE : revenue, balance sheet and financial ratios
DEMENAGEMENT BELE is a French company
founded 20 years ago,
specialized in the sector Transports routiers de fret de proximité.
Based in NEUILLY-SUR-MARNE (93330),
this company of category PME
shows in 2024 a revenue of 824 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Historique financier - DEMENAGEMENT BELE (SIREN 488754375)
Indicador
2024
2021
2021
2020
2019
2017
Ingresos
824 186 €
634 855 €
568 323 €
532 965 €
458 702 €
355 575 €
Resultado neto
16 520 €
27 658 €
-23 009 €
12 605 €
5 565 €
2 674 €
EBITDA
33 253 €
40 625 €
-14 666 €
25 810 €
22 707 €
13 552 €
Margen neto
2.0%
4.4%
-4.0%
2.4%
1.2%
0.8%
Ingresos y cuenta de resultados
In 2024, DEMENAGEMENT BELE achieves revenue of 824 k€. Over the period 2017-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +12.8%. Vs 2021, growth of +30% (635 k€ -> 824 k€). After deducting consumption (32 k€), gross margin stands at 792 k€, i.e. a rate of 96%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 33 k€, representing 4.0% of revenue. Warning negative scissor effect: despite revenue change (+30%), EBITDA varies by -18%, reducing margin by 2.4 pts. This reflects costs rising faster than revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 17 k€, i.e. 2.0% of revenue. This profit can be retained or distributed to shareholders.
Ingresos (2024)
?
Ingresos
Definición
Importe total de las ventas de bienes y servicios realizadas por la empresa.
Fórmula
Ventas de mercancías + Producción vendida
824 186 €
Margen bruto (2024)
?
Margen bruto
Definición
Diferencia entre los ingresos y el coste de las mercancías vendidas.
Fórmula
Ingresos - Compras consumidas
792 465 €
EBITDA (2024)
?
EBITDA (Excedente bruto de explotación)
Definición
Ressource générée par l'activité courante, avant amortissements et charges financières.
Fórmula
Valor añadido - Gastos de personal - Impuestos
Interpretación
Positivo = actividad rentable
33 253 €
EBIT (2024)
?
EBIT (Resultado de explotación)
Definición
Resultado operativo, incluyendo amortizaciones y provisiones.
Fórmula
EBITDA - Amortizaciones y provisiones + Reversiones
22 321 €
Resultado neto (2024)
?
Resultado neto
Definición
Bénéfice ou perte après toutes les charges, y compris impôts et éléments exceptionnels.
Fórmula
Resultado corriente + Resultado excepcional - Impuesto sobre beneficios
Le compte de résultat détaillé n'est pas disponible pour cette entreprise (liasse simplifiée ou données confidentielles).
Évolution graphique
Mostrar :
Visualización creada con numbers.finance Sources : INPI & BCE - Ajustes : Ministère de l'Économie
Activo
Chargement des données...
Poste
Bruto
Amort.
Neto
%
Evolución
Données de bilan actif non disponibles pour cette entreprise
Pasivo
Chargement des données...
Poste
Ejercicio
%
Evolución
Données de bilan passif non disponibles pour cette entreprise
Ratios de solvencia y endeudamiento
The debt ratio (= Financial debt / Equity x 100) stands at 30%. 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 22%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.5 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 3.2% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
Ratio de endeudamiento (2024)
?
Ratio de endeudamiento
Definición
Mide la proporción de deuda respecto a los fondos propios.
Fórmula
(Deuda financiera / Fondos propios) x 100
Interpretación
< 50% : Faible 50-100% : Moderado > 100% : Alto
29.813%
Autonomía financiera (2024)
?
Autonomía financiera
Definición
Porcentaje de fondos propios en la financiación total.
Evolución de indicadores de solvencia DEMENAGEMENT BELE
Visualización creada con numbers.finance Sources : INPI & BCE - Ajustes : Ministère de l'Économie
Indicador
2017
2019
2020
2021
2021
2024
Ratio de endeudamiento
11.827
22.723
1.393
0.086
0.552
29.813
Autonomía financiera
45.534
37.808
43.11
26.501
38.212
21.767
Capacidad de reembolso
0.461
0.471
0.035
-0.002
0.01
0.465
Flujo de caja / Ingresos
2.765%
4.378%
4.085%
-2.657%
4.945%
3.243%
Positionnement sectoriel
Debt ratio
29.812024
2021
2021
2024
Q1: 1.8
Méd: 27.54
Q3: 87.06
Average+26 pts durante 3 años
In 2024, the debt ratio of DEMENAGEMENT BELE (29.81) 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
21.77%2024
2021
2021
2024
Q1: 13.27%
Méd: 31.55%
Q3: 51.53%
Average-7 pts durante 3 años
In 2024, the financial autonomy of DEMENAGEMENT BELE (21.8%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
0.47 years2024
2021
2021
2024
Q1: 0.0 years
Méd: 0.0 years
Q3: 1.46 years
Average+33 pts durante 3 años
In 2024, the repayment capacity of DEMENAGEMENT BELE (0.47) 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.
Ratios de liquidez
The liquidity ratio (= Current assets / Current liabilities) stands at 121.61. 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 5.3x. Operating income very largely covers interest expenses: high safety margin.
Ratio de liquidez (2024)
?
Ratio de liquidez
Definición
Capacidad para pagar las deudas a corto plazo con el activo circulante.
Fórmula
Activo circulante / Pasivo circulante
Interpretación
> 1.5 : Muy bueno 1-1.5 : Correcto < 1 : Risque de liquidité
121.607
Cobertura de intereses (2024)
?
Cobertura de intereses
Definición
Capacidad para cubrir los gastos financieros con el resultado de explotación.
Evolución de indicadores de liquidez DEMENAGEMENT BELE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicador
2017
2019
2020
2021
2021
2024
Ratio de liquidez
158.423
151.861
161.662
115.072
144.247
121.607
Cobertura de intereses
7.689
5.47
3.46
-6.239
2.503
5.278
Positionnement sectoriel
Liquidity ratio
121.612024
2021
2021
2024
Q1: 117.28
Méd: 164.75
Q3: 253.6
Average
In 2024, the liquidity ratio of DEMENAGEMENT BELE (121.61) 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
5.28x2024
2021
2021
2024
Q1: 0.0x
Méd: 0.0x
Q3: 3.91x
Excellent+50 pts durante 3 años
In 2024, the interest coverage of DEMENAGEMENT BELE (5.3x) 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.
Necesidad de fondo de rotación (NFR) y plazos de pago
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 47 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 41 days. The company must finance 6 days of gap between collections and payments. Overall, WCR represents 26 days of revenue, i.e. 60 k€ to permanently finance. Over 2017-2024, WCR increased by +97%, requiring additional financing.
NFR de explotación (2024)
?
NFR de explotación
Definición
Besoin de financement généré par le cycle d'exploitation (stocks + créances - dettes fournisseurs).
Fórmula
Stocks + Créances clients - Dettes fournisseurs
Interpretación
Negativo = tesorería liberada Positivo = necesidad de financiación
59 572 €
Crédito clientes (2024)
?
Crédito clientes (días)
Definición
Plazo medio de cobro a clientes.
Fórmula
(Cuentas por cobrar / Ingresos con IVA) x 360
Interpretación
< 45j : Bueno 45-60j : Medio > 60j : Largo
47 j
Crédito proveedores (2024)
?
Crédito proveedores (días)
Definición
Plazo medio de pago a proveedores.
Fórmula
(Cuentas por pagar / Compras con IVA) x 360
Interpretación
Cuanto más largo sea el plazo, mejor para la tesorería
41 j
Rotación de inventario (2024)
?
Rotación de inventario (días)
Definición
Duración media de almacenamiento de mercancías o materiales.
Fórmula
(Existencias / Coste de compra) x 360
Interpretación
Cuanto menor sea el ratio, más rápida es la rotación
0 j
NFR en días de ingresos (2024)
?
NFR en días de ingresos
Definición
Expresa el fondo de maniobra operativo en días de facturación.
Fórmula
(BFR exploitation / CA) x 360
Interpretación
Cuantos menos días, mejor gestión del capital circulante
26 j
Evolución del NFR y plazos DEMENAGEMENT BELE
Visualización creada con numbers.finance Sources : INPI & BCE - Ajustes : Ministère de l'Économie
Indicador
2017
2019
2020
2021
2021
2024
BFR d'exploitation
30 256 €
22 215 €
61 190 €
13 123 €
29 197 €
59 572 €
Rotación de inventario (días)
2
0
0
2
0
0
Crédit clients (jours)
46
38
57
37
42
47
Crédit fournisseurs (jours)
11
23
38
23
30
41
Positionnement de DEMENAGEMENT BELE dans son secteur
Comparación con el sector Transports routiers de fret de proximité
Estimación de valoración
Based on 71 transactions of similar company sales
in 2024,
the value of DEMENAGEMENT BELE is estimated at
82 490 €
(range 38 497€ - 183 490€).
With an EBITDA of 33 253€, the sector multiple of 0.9x is applied.
The price/revenue ratio is 0.23x
(conservative valuation).
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
71 tx
38k€82k€183k€
82 490 €Range: 38 497€ - 183 490€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
33 253 €×0.9x
Estimation30 539 €
21 733€ - 123 183€
Revenue Multiple30%
824 186 €×0.23x
Estimation186 830 €
87 273€ - 304 666€
Net Income Multiple20%
16 520 €×3.4x
Estimation55 861 €
7 248€ - 152 498€
Evolución de la valoración
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 71 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 (Transports routiers de fret de proximité)
Compare DEMENAGEMENT BELE with other companies in the same sector:
Frequently asked questions about DEMENAGEMENT BELE
What is the revenue of DEMENAGEMENT BELE ?
The revenue of DEMENAGEMENT BELE in 2024 is 824 k€.
Is DEMENAGEMENT BELE profitable?
Yes, DEMENAGEMENT BELE generated a net profit of 17 k€ in 2024.
Where is the headquarters of DEMENAGEMENT BELE ?
The headquarters of DEMENAGEMENT BELE is located in NEUILLY-SUR-MARNE (93330), in the department Seine-Saint-Denis.
Where to find the tax return of DEMENAGEMENT BELE ?
The tax return of DEMENAGEMENT BELE 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 DEMENAGEMENT BELE operate?
DEMENAGEMENT BELE operates in the sector Transports routiers de fret de proximité (NAF code 49.41B). See the 'Sector positioning' section above to compare the company with its competitors.
Item evolution
Gire su teléfono en modo horizontal para ver el gráfico