Employees: 52 (2023.0)Legal category: SCA (commandite par actions)Size: GECreation date: 1972-01-01 (54 years)Status: ActiveBusiness sector: Commerce de détail de meublesLocation: EMERAINVILLE (77184), Seine-et-Marne
BUT INTERNATIONAL : revenue, balance sheet and financial ratios
BUT INTERNATIONAL is a French company
founded 54 years ago,
specialized in the sector Commerce de détail de meubles.
Based in EMERAINVILLE (77184),
this company of category GE
shows in 2025 a revenue of 2.0 Mds€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - BUT INTERNATIONAL (SIREN 722041860)
Indicator
2025
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
1 963 099 202 €
2 025 833 678 €
2 090 517 912 €
2 122 104 282 €
2 118 739 403 €
1 686 836 305 €
1 770 894 018 €
1 640 528 389 €
1 534 519 266 €
Net income
153 248 338 €
29 329 487 €
92 195 716 €
72 010 363 €
122 833 026 €
-61 540 008 €
19 441 280 €
-20 947 €
37 756 515 €
EBITDA
162 597 823 €
191 074 276 €
200 648 262 €
199 027 760 €
221 076 990 €
89 132 549 €
81 131 917 €
34 800 427 €
38 564 522 €
Net margin
7.8%
1.4%
4.4%
3.4%
5.8%
-3.6%
1.1%
-0.0%
2.5%
Revenue and income statement
In 2025, BUT INTERNATIONAL achieves revenue of 2.0 Bn€. Revenue is growing positively over 9 years (CAGR: +3.1%). Slight decline of -3% vs 2024. After deducting consumption (1.0 Bn€), gross margin stands at 939.9 M€, i.e. a rate of 48%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 162.6 M€, representing 8.3% of revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 153.2 M€, i.e. 7.8% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 963 099 202 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
939 880 076 €
EBITDA (2025)
?
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
162 597 823 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
123 424 159 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
153 248 338 €
EBITDA margin (2025)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
8.3%
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 33%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 37%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.5 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 5.4% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
Debt ratio (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
33.041%
Financial autonomy (2025)
?
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
37.38%
Cash flow / Revenue (2025)
?
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
5.43%
Repayment capacity (2025)
?
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
1.525
Asset age ratio (2025)
?
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
2019
2020
2021
2022
2023
2024
2025
Debt ratio
100.653
77.888
70.59
45.933
72.004
40.417
29.702
47.583
33.041
Financial autonomy
25.028
23.194
24.488
20.438
14.334
20.631
28.092
29.302
37.38
Repayment capacity
14.13
6.431
4.022
1.739
0.589
0.725
0.767
1.319
1.525
Cash flow / Revenue
1.119%
1.785%
2.586%
3.129%
8.229%
5.607%
5.682%
6.011%
5.43%
Sector positioning
Debt ratio
33.042025
2023
2024
2025
Q1: 0.93
Med: 15.8
Q3: 62.78
Average+9 pts over 3 years
In 2025, the debt ratio of BUT INTERNATIONAL (33.04) 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
37.38%2025
2023
2024
2025
Q1: 16.18%
Med: 36.96%
Q3: 56.64%
Good
In 2025, the financial autonomy of BUT INTERNATIONAL (37.4%) 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
1.52 years2025
2023
2024
2025
Q1: -0.18 years
Med: 0.16 years
Q3: 1.73 years
Average+20 pts over 3 years
In 2025, the repayment capacity of BUT INTERNATIONAL (1.52) 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 141.70. 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 15.4x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2025)
?
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
141.702
Interest coverage (2025)
?
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
15.363
Liquidity indicators evolution BUT INTERNATIONAL
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
2025
Liquidity ratio
106.616
110.221
111.573
98.798
92.211
97.149
113.506
130.155
141.702
Interest coverage
96.49
31.299
26.026
120.408
18.319
25.709
17.114
42.299
15.363
Sector positioning
Liquidity ratio
141.72025
2023
2024
2025
Q1: 122.17
Med: 174.02
Q3: 270.04
Average+9 pts over 3 years
In 2025, the liquidity ratio of BUT INTERNATIONAL (141.70) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
15.36x2025
2023
2024
2025
Q1: -0.05x
Med: 0.77x
Q3: 5.5x
Excellent
In 2025, the interest coverage of BUT INTERNATIONAL (15.4x) 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: 10 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 57 days. Excellent situation: suppliers finance 47 days of the operating cycle (retail model). Inventory turnover is 62 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 68 days of revenue, i.e. 370.7 M€ to permanently finance. Over 2017-2025, WCR increased by +71%, requiring additional financing.
Operating WCR (2025)
?
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
370 672 391 €
Customer credit (2025)
?
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
10 j
Supplier credit (2025)
?
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
57 j
Inventory turnover (2025)
?
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
62 j
WCR in days of revenue (2025)
?
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
68 j
WCR and payment terms evolution BUT INTERNATIONAL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
2025
Operating WCR
216 566 704 €
153 487 836 €
105 917 171 €
57 251 224 €
138 692 681 €
118 710 514 €
247 391 890 €
360 294 520 €
370 672 391 €
Inventory turnover (days)
74
77
67
63
63
60
64
61
62
Customer payment term (days)
8
8
7
8
7
6
9
10
10
Supplier payment term (days)
65
71
66
69
63
57
63
63
57
Positioning of BUT INTERNATIONAL in its sector
Comparison with sector Commerce de détail de meubles
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (39 transactions).
This range of 166 740 552€ to 895 399 666€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2025
Indicative
166740k€348943k€895399k€
348 943 805 €Range: 166 740 552€ - 895 399 666€
NAF 5 année 2025
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 39 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 BUT INTERNATIONAL with other companies in the same sector:
Frequently asked questions about BUT INTERNATIONAL
What is the revenue of BUT INTERNATIONAL ?
The revenue of BUT INTERNATIONAL in 2025 is 2.0 Mds€.
Is BUT INTERNATIONAL profitable?
Yes, BUT INTERNATIONAL generated a net profit of 153.2 M€ in 2025.
Where is the headquarters of BUT INTERNATIONAL ?
The headquarters of BUT INTERNATIONAL is located in EMERAINVILLE (77184), in the department Seine-et-Marne.
Where to find the tax return of BUT INTERNATIONAL ?
The tax return of BUT INTERNATIONAL 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 BUT INTERNATIONAL operate?
BUT INTERNATIONAL 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