Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2005-01-01 (21 years)Status: ActiveBusiness sector: Commerce de détail de meublesLocation: SAINT-AUNES (34130), Herault
AUTEUIL AMEUBLEMENT : revenue, balance sheet and financial ratios
AUTEUIL AMEUBLEMENT is a French company
founded 21 years ago,
specialized in the sector Commerce de détail de meubles.
Based in SAINT-AUNES (34130),
this company of category PME
shows in 2024 a revenue of 136 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - AUTEUIL AMEUBLEMENT (SIREN 481855252)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
136 487 €
248 184 €
310 782 €
370 484 €
288 867 €
228 186 €
223 780 €
139 026 €
537 €
Net income
8 605 €
-9 236 €
18 675 €
72 025 €
39 924 €
-2 790 €
7 503 €
-32 030 €
-14 230 €
EBITDA
-54 542 €
21 028 €
39 304 €
94 822 €
54 730 €
10 596 €
18 783 €
-16 202 €
-1 702 €
Net margin
6.3%
-3.7%
6.0%
19.4%
13.8%
-1.2%
3.4%
-23.0%
-2649.9%
Revenue and income statement
In 2024, AUTEUIL AMEUBLEMENT achieves revenue of 136 k€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +99.8%. Significant drop of -45% vs 2023. After deducting consumption (81 k€), gross margin stands at 56 k€, i.e. a rate of 41%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -55 k€, representing -40.0% of revenue. Warning negative scissor effect: despite revenue change (-45%), EBITDA varies by -359%, reducing margin by 48.4 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 9 k€, i.e. 6.3% 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
136 487 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
55 586 €
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
-54 542 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-63 220 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
8 605 €
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
-40.0%
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 1%. 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 91%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
0.644%
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
91.034%
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
-43.244%
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
-0.021
Solvency indicators evolution AUTEUIL AMEUBLEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
2.884
146.147
112.259
112.451
119.942
66.961
31.551
22.548
0.644
Financial autonomy
72.79
28.489
30.715
27.992
30.242
37.61
54.924
64.926
91.034
Repayment capacity
-0.186
-3.131
6.134
17.368
3.026
1.545
2.244
2.198
-0.021
Cash flow / Revenue
-2649.907%
-20.13%
5.517%
1.734%
13.818%
20.102%
8.817%
7.683%
-43.244%
Sector positioning
Debt ratio
0.642024
2022
2023
2024
Q1: 1.63
Med: 24.85
Q3: 81.95
Excellent-23 pts over 3 years
In 2024, the debt ratio of AUTEUIL AMEUBLEMENT (0.64) 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
91.03%2024
2022
2023
2024
Q1: 11.72%
Med: 29.88%
Q3: 50.21%
Excellent
In 2024, the financial autonomy of AUTEUIL AMEUBLEMENT (91.0%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
-0.02 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.47 years
Q3: 2.71 years
Excellent-42 pts over 3 years
In 2024, the repayment capacity of AUTEUIL AMEUBLEMENT (-0.02) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 1193.44. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
1193.437
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
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
398.236
155.382
145.452
131.576
215.541
208.696
261.577
333.239
1193.437
Interest coverage
-11.868
-2.296
3.13
4.36
1.807
0.539
0.682
2.806
-0.391
Sector positioning
Liquidity ratio
1193.442024
2022
2023
2024
Q1: 115.32
Med: 162.76
Q3: 261.62
Excellent
In 2024, the liquidity ratio of AUTEUIL AMEUBLEMENT (1193.44) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
-0.39x2024
2022
2023
2024
Q1: 0.0x
Med: 0.87x
Q3: 6.35x
Average-17 pts over 3 years
In 2024, the interest coverage of AUTEUIL AMEUBLEMENT (-0.4x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
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: 3 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 25 days. Favorable situation: supplier credit is longer than customer credit by 22 days. Overall, WCR represents 41 days of revenue, i.e. 16 k€ to permanently finance. Notable WCR improvement over the period (-68%), 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
15 545 €
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
3 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
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
41 j
WCR and payment terms evolution AUTEUIL AMEUBLEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
48 296 €
92 201 €
88 048 €
120 548 €
108 111 €
85 356 €
116 450 €
75 609 €
15 545 €
Inventory turnover (days)
0
94
61
83
58
61
70
72
0
Customer payment term (days)
278
48
36
62
46
33
38
4
3
Supplier payment term (days)
2638
85
135
108
139
136
104
58
25
Positioning of AUTEUIL AMEUBLEMENT 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 AUTEUIL AMEUBLEMENT is estimated at
34 490 €
(range 20 789€ - 50 983€).
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
20k€34k€50k€
34 490 €Range: 20 789€ - 50 983€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
136 487 €×0.22x
Estimation30 065 €
22 252€ - 39 445€
Net Income Multiple20%
8 605 €×4.8x
Estimation41 129 €
18 597€ - 68 291€
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 AUTEUIL AMEUBLEMENT with other companies in the same sector:
Frequently asked questions about AUTEUIL AMEUBLEMENT
What is the revenue of AUTEUIL AMEUBLEMENT ?
The revenue of AUTEUIL AMEUBLEMENT in 2024 is 136 k€.
Is AUTEUIL AMEUBLEMENT profitable?
Yes, AUTEUIL AMEUBLEMENT generated a net profit of 9 k€ in 2024.
Where is the headquarters of AUTEUIL AMEUBLEMENT ?
The headquarters of AUTEUIL AMEUBLEMENT is located in SAINT-AUNES (34130), in the department Herault.
Where to find the tax return of AUTEUIL AMEUBLEMENT ?
The tax return of AUTEUIL AMEUBLEMENT 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 AUTEUIL AMEUBLEMENT operate?
AUTEUIL AMEUBLEMENT 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