Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 1957-01-01 (69 years)Status: ActiveBusiness sector: Commerce de détail de meublesLocation: PARIS (75003), Paris
BOBOIS D'AUJOURD'HUI : revenue, balance sheet and financial ratios
BOBOIS D'AUJOURD'HUI is a French company
founded 69 years ago,
specialized in the sector Commerce de détail de meubles.
Based in PARIS (75003),
this company of category ETI
shows in 2024 a revenue of 10.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - BOBOIS D'AUJOURD'HUI (SIREN 572076206)
Indicator
2024
2021
2020
2019
2018
2017
2016
Revenue
10 597 481 €
7 928 000 €
7 176 978 €
8 514 270 €
9 019 652 €
8 716 276 €
8 231 051 €
Net income
503 801 €
704 000 €
513 372 €
303 410 €
265 250 €
221 052 €
247 547 €
EBITDA
1 049 303 €
373 000 €
342 127 €
214 958 €
279 993 €
172 901 €
202 099 €
Net margin
4.8%
8.9%
7.2%
3.6%
2.9%
2.5%
3.0%
Revenue and income statement
In 2024, BOBOIS D'AUJOURD'HUI achieves revenue of 10.6 M€. Revenue is growing positively over 7 years (CAGR: +3.2%). Vs 2021, growth of +34% (7.9 M€ -> 10.6 M€). After deducting consumption (4.9 M€), gross margin stands at 5.7 M€, i.e. a rate of 54%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 1.0 M€, representing 9.9% of revenue. Positive scissor effect: EBITDA margin improves by +5.2 pts, sign of improved operational efficiency. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 504 k€, i.e. 4.8% 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
10 597 481 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
5 701 648 €
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
1 049 303 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
655 063 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
503 801 €
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
9.9%
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 0%. 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 33%. The balance between equity and debt is satisfactory. Cash flow represents 5.6% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
0.0%
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
33.453%
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
5.551%
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
0.0
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
2016
2017
2018
2019
2020
2021
2024
Debt ratio
29.938
49.785
7.484
3.418
3.792
10.098
0.0
Financial autonomy
24.37
27.907
33.364
38.177
41.931
40.678
33.453
Repayment capacity
0.898
2.199
0.304
0.15
0.165
0.359
0.0
Cash flow / Revenue
4.653%
3.559%
4.469%
4.923%
7.524%
9.069%
5.551%
Sector positioning
Debt ratio
0.02024
2020
2021
2024
Q1: 1.63
Med: 24.85
Q3: 81.95
Excellent
In 2024, the debt ratio of BOBOIS D'AUJOURD'HUI (0.00) 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
33.45%2024
2020
2021
2024
Q1: 11.72%
Med: 29.88%
Q3: 50.21%
Good-18 pts over 3 years
In 2024, the financial autonomy of BOBOIS D'AUJOURD'HUI (33.5%) 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
0.0 years2024
2020
2021
2024
Q1: 0.0 years
Med: 0.47 years
Q3: 2.71 years
Excellent-6 pts over 3 years
In 2024, the repayment capacity of BOBOIS D'AUJOURD'HUI (0.00) 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 114.13. 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 6.2x. Operating income very largely covers interest expenses: high safety margin.
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
114.128
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
2024
Liquidity ratio
78.546
94.747
94.508
105.325
123.878
134.344
114.128
Interest coverage
26.043
37.107
24.555
23.415
9.01
11.26
6.178
Sector positioning
Liquidity ratio
114.132024
2020
2021
2024
Q1: 115.32
Med: 162.76
Q3: 261.62
Watch
In 2024, the liquidity ratio of BOBOIS D'AUJOURD'HUI (114.13) 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
6.18x2024
2020
2021
2024
Q1: 0.0x
Med: 0.87x
Q3: 6.35x
Good
In 2024, the interest coverage of BOBOIS D'AUJOURD'HUI (6.2x) 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: 2 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 49 days. Excellent situation: suppliers finance 47 days of the operating cycle (retail model). Inventory turnover is 75 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 66 days of revenue, i.e. 1.9 M€ to permanently finance. Over 2016-2024, WCR increased by +288%, requiring additional financing.
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
1 941 988 €
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
2 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
49 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
75 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
66 j
WCR and payment terms evolution BOBOIS D'AUJOURD'HUI
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2024
Operating WCR
500 695 €
1 013 006 €
954 099 €
1 174 288 €
1 862 426 €
2 203 033 €
1 941 988 €
Inventory turnover (days)
62
69
68
74
80
68
75
Customer payment term (days)
26
24
23
27
34
39
2
Supplier payment term (days)
53
42
47
45
69
52
49
Positioning of BOBOIS D'AUJOURD'HUI 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 BOBOIS D'AUJOURD'HUI is estimated at
3 655 724 €
(range 2 518 469€ - 5 573 718€).
With an EBITDA of 1 049 303€, 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
2518k€3655k€5573k€
3 655 724 €Range: 2 518 469€ - 5 573 718€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 049 303 €×4.7x
Estimation4 947 615 €
3 564 773€ - 7 710 499€
Revenue Multiple30%
10 597 481 €×0.22x
Estimation2 334 386 €
1 727 730€ - 3 062 703€
Net Income Multiple20%
503 801 €×4.8x
Estimation2 408 005 €
1 088 819€ - 3 998 288€
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 BOBOIS D'AUJOURD'HUI with other companies in the same sector:
Frequently asked questions about BOBOIS D'AUJOURD'HUI
What is the revenue of BOBOIS D'AUJOURD'HUI ?
The revenue of BOBOIS D'AUJOURD'HUI in 2024 is 10.6 M€.
Is BOBOIS D'AUJOURD'HUI profitable?
Yes, BOBOIS D'AUJOURD'HUI generated a net profit of 504 k€ in 2024.
Where is the headquarters of BOBOIS D'AUJOURD'HUI ?
The headquarters of BOBOIS D'AUJOURD'HUI is located in PARIS (75003), in the department Paris.
Where to find the tax return of BOBOIS D'AUJOURD'HUI ?
The tax return of BOBOIS D'AUJOURD'HUI 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 BOBOIS D'AUJOURD'HUI operate?
BOBOIS D'AUJOURD'HUI 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