Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1995-04-01 (31 years)Status: ActiveBusiness sector: Commerce de détail de meublesLocation: YERRES (91330), Essonne
AMBIANCE BRITISH IMPORT : revenue, balance sheet and financial ratios
AMBIANCE BRITISH IMPORT is a French company
founded 31 years ago,
specialized in the sector Commerce de détail de meubles.
Based in YERRES (91330),
this company of category PME
shows in 2024 a revenue of 367 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - AMBIANCE BRITISH IMPORT (SIREN 400770020)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
366 530 €
375 776 €
414 209 €
292 839 €
280 281 €
356 754 €
411 108 €
439 473 €
418 366 €
Net income
15 859 €
14 751 €
23 394 €
12 185 €
29 742 €
-4 891 €
-17 606 €
-31 679 €
-36 302 €
EBITDA
15 619 €
11 348 €
23 455 €
13 124 €
19 033 €
-42 786 €
-20 400 €
-13 840 €
-32 544 €
Net margin
4.3%
3.9%
5.6%
4.2%
10.6%
-1.4%
-4.3%
-7.2%
-8.7%
Revenue and income statement
In 2024, AMBIANCE BRITISH IMPORT achieves revenue of 367 k€. Activity remains stable over the period (CAGR: -1.6%). Slight decline of -2% vs 2023. After deducting consumption (214 k€), gross margin stands at 153 k€, i.e. a rate of 42%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 16 k€, representing 4.3% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 16 k€, i.e. 4.3% 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
366 530 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
152 593 €
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
15 619 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
14 862 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
15 859 €
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
4.3%
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 57%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 39%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 2.2 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 4.5% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
56.632%
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
38.614%
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
4.528%
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
2.158
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 AMBIANCE BRITISH IMPORT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
257.871
-588.071
-233.011
-195.213
-3718.311
1102.479
237.092
106.091
56.632
Financial autonomy
10.803
-6.145
-20.505
-29.287
-1.706
4.787
18.629
28.812
38.614
Repayment capacity
-1.773
-3.886
-3.392
-1.484
5.745
8.155
3.322
3.964
2.158
Cash flow / Revenue
-7.468%
-3.51%
-4.645%
-12.058%
6.343%
4.103%
5.623%
3.375%
4.528%
Sector positioning
Debt ratio
56.632024
2022
2023
2024
Q1: 1.63
Med: 24.85
Q3: 81.95
Average-11 pts over 3 years
In 2024, the debt ratio of AMBIANCE BRITISH IMPORT (56.63) 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
38.61%2024
2022
2023
2024
Q1: 11.72%
Med: 29.88%
Q3: 50.21%
Good+24 pts over 3 years
In 2024, the financial autonomy of AMBIANCE BRITISH IMPORT (38.6%) 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
2.16 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.47 years
Q3: 2.71 years
Average-6 pts over 3 years
In 2024, the repayment capacity of AMBIANCE BRITISH IMPORT (2.16) 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 236.15. 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 1.1x. Coverage is limited: any activity downturn would jeopardize interest payments.
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
236.147
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
1.127
Liquidity indicators evolution AMBIANCE BRITISH IMPORT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
140.517
133.55
131.983
126.975
253.018
225.408
257.068
235.891
236.147
Interest coverage
-1.278
-1.987
-0.495
-0.056
0.536
1.821
1.373
2.194
1.127
Sector positioning
Liquidity ratio
236.152024
2022
2023
2024
Q1: 115.32
Med: 162.76
Q3: 261.62
Good-6 pts over 3 years
In 2024, the liquidity ratio of AMBIANCE BRITISH IMPORT (236.15) 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
1.13x2024
2022
2023
2024
Q1: 0.0x
Med: 0.87x
Q3: 6.35x
Good
In 2024, the interest coverage of AMBIANCE BRITISH IMPORT (1.1x) 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 25 days. Favorable situation: supplier credit is longer than customer credit by 25 days. Inventory turnover is 99 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 63 days of revenue, i.e. 64 k€ to permanently finance. Notable WCR improvement over the period (-39%), freeing up cash.
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
63 659 €
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
25 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
99 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 AMBIANCE BRITISH IMPORT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
104 479 €
84 708 €
63 578 €
50 313 €
46 487 €
42 286 €
65 072 €
78 349 €
63 659 €
Inventory turnover (days)
123
110
99
84
105
117
83
105
99
Customer payment term (days)
0
0
0
0
0
0
0
0
0
Supplier payment term (days)
68
62
47
48
39
34
33
33
25
Positioning of AMBIANCE BRITISH IMPORT 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 AMBIANCE BRITISH IMPORT is estimated at
76 204 €
(range 51 312€ - 114 336€).
With an EBITDA of 15 619€, the sector multiple of 4.7x is applied.
The price/revenue ratio is 0.22x
(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
61 tx
51k€76k€114k€
76 204 €Range: 51 312€ - 114 336€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
15 619 €×4.7x
Estimation73 646 €
53 062€ - 114 772€
Revenue Multiple30%
366 530 €×0.22x
Estimation80 738 €
59 756€ - 105 928€
Net Income Multiple20%
15 859 €×4.8x
Estimation75 801 €
34 275€ - 125 861€
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 AMBIANCE BRITISH IMPORT with other companies in the same sector:
Frequently asked questions about AMBIANCE BRITISH IMPORT
What is the revenue of AMBIANCE BRITISH IMPORT ?
The revenue of AMBIANCE BRITISH IMPORT in 2024 is 367 k€.
Is AMBIANCE BRITISH IMPORT profitable?
Yes, AMBIANCE BRITISH IMPORT generated a net profit of 16 k€ in 2024.
Where is the headquarters of AMBIANCE BRITISH IMPORT ?
The headquarters of AMBIANCE BRITISH IMPORT is located in YERRES (91330), in the department Essonne.
Where to find the tax return of AMBIANCE BRITISH IMPORT ?
The tax return of AMBIANCE BRITISH IMPORT 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 AMBIANCE BRITISH IMPORT operate?
AMBIANCE BRITISH IMPORT 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