Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1982-04-24 (44 years)Status: ActiveBusiness sector: Commerce de détail de meublesLocation: CHARMEIL (03110), Allier
ALLIRAND MEUBLES : revenue, balance sheet and financial ratios
ALLIRAND MEUBLES is a French company
founded 44 years ago,
specialized in the sector Commerce de détail de meubles.
Based in CHARMEIL (03110),
this company of category PME
shows in 2023 a revenue of 1.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ALLIRAND MEUBLES (SIREN 324641935)
Indicator
2024
2023
2022
2021
2020
2018
2017
Revenue
N/C
1 538 527 €
N/C
N/C
N/C
1 855 842 €
1 902 734 €
Net income
25 564 €
844 373 €
369 439 €
126 267 €
-6 123 €
-78 080 €
-8 942 €
EBITDA
N/C
3 942 €
N/C
N/C
N/C
12 326 €
3 536 €
Net margin
N/C
54.9%
N/C
N/C
N/C
-4.2%
-0.5%
Revenue and income statement
Im Jahr 2024 erzielt ALLIRAND MEUBLES ein positives Nettoergebnis von 26 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
25 564 €
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
Die Verschuldungsquote (= Finanzschulden / Eigenkapital x 100) beträgt 56%. Die Verschuldung bleibt unter Kontrolle. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 54%. Diese hohe Autonomie bedeutet, dass das Unternehmen den Großteil seiner Vermögenswerte durch Eigenkapital finanziert.
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
55.541%
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
53.575%
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
2017
2018
2020
2021
2022
2023
2024
Debt ratio
6.426
10.99
5.236
32.994
134.778
66.249
55.541
Financial autonomy
49.1
52.797
50.62
45.352
32.311
48.156
53.575
Repayment capacity
20.916
-0.682
None
None
None
-1.537
None
Cash flow / Revenue
0.102%
-4.83%
None%
None%
None%
-44.557%
None%
Sector positioning
Verschuldungsgrad
55.542024
2022
2023
2024
Q1: 1.63
Med: 24.85
Q3: 81.95
Average-12 pts over 3 years
Im Jahr 2024 liegt über dem Median der Branche das verschuldungsgrad von ALLIRAND MEUBLES (55.54). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Finanzielle Autonomie
53.58%2024
2022
2023
2024
Q1: 11.72%
Med: 29.88%
Q3: 50.21%
Ausgezeichnet+19 pts over 3 years
Im Jahr 2024 liegt in den oberen 25% der Branche das finanzielle autonomie von ALLIRAND MEUBLES (53.6%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Hohe Autonomie spiegelt finanzielle Unabhängigkeit und Fähigkeit wider, Schocks zu absorbieren.
Rückzahlungsfähigkeit
-1.54 ans2023
2023
Q1: 0.0 ans
Med: 0.61 ans
Q3: 2.58 ans
Ausgezeichnet
Im Jahr 2023 liegt in den unteren 25% der Branche, was positiv ist das rückzahlungsfähigkeit von ALLIRAND MEUBLES (-1.5 an). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Eine kurze Kapazität spiegelt kontrollierte Schulden und gute Cashflow-Generierung wider.
Liquidity ratios
Die Liquiditätsquote beträgt 242.94. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden.
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
242.937
Liquidity indicators evolution ALLIRAND MEUBLES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2020
2021
2022
2023
2024
Liquidity ratio
130.365
139.817
143.924
175.781
249.532
229.903
242.937
Interest coverage
241.544
30.367
None
None
None
268.113
None
Sector positioning
Liquiditätsquote
242.942024
2022
2023
2024
Q1: 115.32
Med: 162.76
Q3: 261.62
Gut
Im Jahr 2024 liegt über dem Median der Branche das liquiditätsquote von ALLIRAND MEUBLES (242.94). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Zinsdeckung
268.11x2023
2023
Q1: 0.0x
Med: 0.92x
Q3: 4.31x
Ausgezeichnet
Im Jahr 2023 liegt in den oberen 25% der Branche das zinsdeckung von ALLIRAND MEUBLES (268.1x). Dieses Verhältnis gibt an, wie oft das Betriebsergebnis die Zinsaufwendungen deckt. Hohe Deckung bedeutet, dass Finanzaufwendungen die Rentabilität wenig belasten.
Working capital requirement (WCR) and payment terms
Der Betriebskapitalbedarf (WCR) misst die zeitliche Lücke.
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
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
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 and payment terms evolution ALLIRAND MEUBLES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2020
2021
2022
2023
2024
Operating WCR
336 898 €
260 263 €
0 €
0 €
0 €
975 995 €
0 €
Inventory turnover (days)
116
96
0
0
0
85
0
Customer payment term (days)
10
5
0
0
0
7
0
Supplier payment term (days)
67
38
0
0
0
82
0
Positioning of ALLIRAND MEUBLES in its sector
Comparison with sector Commerce de détail de meubles
Valuation estimate
Based on 61 transactions of similar company sales
in 2024,
the value of ALLIRAND MEUBLES is estimated at
122 187 €
(range 55 249€ - 202 882€).
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
61 tx
55k€122k€202k€
122 187 €Range: 55 249€ - 202 882€
NAF 5 année 2024
Valuation method used
Net Income Multiple
25 564 €
×
4.8x
=122 188 €
Range: 55 249€ - 202 882€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 61 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 (Commerce de détail de meubles)
Compare ALLIRAND MEUBLES with other companies in the same sector:
The revenue of ALLIRAND MEUBLES in 2023 is 1.5 M€.
Is ALLIRAND MEUBLES profitable?
Yes, ALLIRAND MEUBLES generated a net profit of 26 k€ in 2024.
Where is the headquarters of ALLIRAND MEUBLES ?
The headquarters of ALLIRAND MEUBLES is located in CHARMEIL (03110), in the department Allier.
Where to find the tax return of ALLIRAND MEUBLES ?
The tax return of ALLIRAND MEUBLES 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 ALLIRAND MEUBLES operate?
ALLIRAND MEUBLES operates in the sector Commerce de détail de meubles (NAF code 47.59A). 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