Employees: 00 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1991-05-10 (35 years)Status: ActiveBusiness sector: Commerce de détail de meublesLocation: AGEN (47000), Lot-et-Garonne
ART CONCEPT HABITAT ACH : revenue, balance sheet and financial ratios
ART CONCEPT HABITAT ACH is a French company
founded 35 years ago,
specialized in the sector Commerce de détail de meubles.
Based in AGEN (47000),
this company of category PME
shows in 2021 a revenue of 1.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ART CONCEPT HABITAT ACH (SIREN 381809854)
Indicator
2021
2018
2016
Revenue
1 013 393 €
844 712 €
1 067 985 €
Net income
252 175 €
-14 805 €
-7 039 €
EBITDA
1 420 €
-2 971 €
5 252 €
Net margin
24.9%
-1.8%
-0.7%
Revenue and income statement
In 2021, ART CONCEPT HABITAT ACH achieves revenue of 1.0 M€. Activity remains stable over the period (CAGR: -1.0%). Vs 2018, growth of +20% (845 k€ -> 1.0 M€). After deducting consumption (530 k€), gross margin stands at 483 k€, i.e. a rate of 48%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 1 k€, representing 0.1% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 252 k€, i.e. 24.9% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2021)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 013 393 €
Gross margin (2021)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
483 353 €
EBITDA (2021)
?
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
1 420 €
EBIT (2021)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-46 213 €
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
252 175 €
EBITDA margin (2021)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
0.1%
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 -328%. 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 -6%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.3 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 29.2% 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 (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
-327.512%
Financial autonomy (2021)
?
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
-5.59%
Cash flow / Revenue (2021)
?
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
29.213%
Repayment capacity (2021)
?
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
0.317
Asset age ratio (2021)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution ART CONCEPT HABITAT ACH
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2018
2021
Debt ratio
131.31
141.948
-327.512
Financial autonomy
20.325
23.276
-5.59
Repayment capacity
12.069
25.677
0.317
Cash flow / Revenue
1.301%
0.608%
29.213%
Sector positioning
Debt ratio
-327.512021
2016
2018
2021
Q1: 3.5
Med: 39.7
Q3: 124.54
Excellent-50 pts over 3 years
In 2021, the debt ratio of ART CONCEPT HABITAT ACH (-327.51) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
-5.59%2021
2016
2018
2021
Q1: 11.17%
Med: 27.16%
Q3: 45.19%
Average-18 pts over 3 years
In 2021, the financial autonomy of ART CONCEPT HABITAT ACH (-5.6%) 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
0.32 years2021
2016
2018
2021
Q1: 0.0 years
Med: 0.84 years
Q3: 2.86 years
Good-40 pts over 3 years
In 2021, the repayment capacity of ART CONCEPT HABITAT ACH (0.32) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 90.22. 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 84.9x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2021)
?
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
90.221
Interest coverage (2021)
?
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
84.93
Liquidity indicators evolution ART CONCEPT HABITAT ACH
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2018
2021
Liquidity ratio
123.018
118.698
90.221
Interest coverage
66.413
-83.137
84.93
Sector positioning
Liquidity ratio
90.222021
2016
2018
2021
Q1: 119.47
Med: 161.76
Q3: 234.4
Watch-24 pts over 3 years
In 2021, the liquidity ratio of ART CONCEPT HABITAT ACH (90.22) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
84.93x2021
2016
2018
2021
Q1: 0.0x
Med: 0.85x
Q3: 3.15x
Excellent
In 2021, the interest coverage of ART CONCEPT HABITAT ACH (84.9x) 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: 60 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 60 days. Inventory turnover is 25 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 20 days of revenue, i.e. 56 k€ to permanently finance. Notable WCR improvement over the period (-45%), freeing up cash.
Operating WCR (2021)
?
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
55 534 €
Customer credit (2021)
?
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
60 j
Supplier credit (2021)
?
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
60 j
Inventory turnover (2021)
?
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
25 j
WCR in days of revenue (2021)
?
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
20 j
WCR and payment terms evolution ART CONCEPT HABITAT ACH
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2018
2021
Operating WCR
101 106 €
98 088 €
55 534 €
Inventory turnover (days)
24
30
25
Customer payment term (days)
36
20
60
Supplier payment term (days)
82
47
60
Positioning of ART CONCEPT HABITAT ACH in its sector
Comparison with sector Commerce de détail de meubles
Valuation estimate
Based on 54 transactions of similar company sales
in 2021,
the value of ART CONCEPT HABITAT ACH is estimated at
122 132 €
(range 82 073€ - 371 853€).
With an EBITDA of 1 420€, the sector multiple of 1.8x is applied.
The price/revenue ratio is 0.16x
(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 value2021
54 tx
82k€122k€371k€
122 132 €Range: 82 073€ - 371 853€
NAF 5 année 2021
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 420 €×1.8x
Estimation2 586 €
1 218€ - 4 854€
Revenue Multiple30%
1 013 393 €×0.16x
Estimation158 368 €
117 912€ - 365 162€
Net Income Multiple20%
252 175 €×1.5x
Estimation366 643 €
230 456€ - 1 299 389€
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 (Commerce de détail de meubles)
Compare ART CONCEPT HABITAT ACH with other companies in the same sector:
Frequently asked questions about ART CONCEPT HABITAT ACH
What is the revenue of ART CONCEPT HABITAT ACH ?
The revenue of ART CONCEPT HABITAT ACH in 2021 is 1.0 M€.
Is ART CONCEPT HABITAT ACH profitable?
Yes, ART CONCEPT HABITAT ACH generated a net profit of 252 k€ in 2021.
Where is the headquarters of ART CONCEPT HABITAT ACH ?
The headquarters of ART CONCEPT HABITAT ACH is located in AGEN (47000), in the department Lot-et-Garonne.
Where to find the tax return of ART CONCEPT HABITAT ACH ?
The tax return of ART CONCEPT HABITAT ACH 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 ART CONCEPT HABITAT ACH operate?
ART CONCEPT HABITAT ACH 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