Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1998-02-11 (28 years)Status: ActiveBusiness sector: Commerce de détail de meublesLocation: BIGUGLIA (20620), None
CONCEPT CUISINES ET BAINS : revenue, balance sheet and financial ratios
CONCEPT CUISINES ET BAINS is a French company
founded 28 years ago,
specialized in the sector Commerce de détail de meubles.
Based in BIGUGLIA (20620),
this company of category PME
shows in 2022 a revenue of 3.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CONCEPT CUISINES ET BAINS (SIREN 417665882)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
3 781 029 €
N/C
N/C
N/C
N/C
3 719 099 €
3 053 118 €
Net income
69 159 €
194 026 €
117 287 €
279 832 €
120 518 €
175 492 €
175 779 €
165 934 €
43 400 €
EBITDA
N/C
N/C
172 067 €
N/C
N/C
N/C
N/C
219 322 €
29 495 €
Net margin
N/C
N/C
3.1%
N/C
N/C
N/C
N/C
4.5%
1.4%
Revenue and income statement
In 2024, CONCEPT CUISINES ET BAINS generates positive net income of 69 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 43 k€ -> 69 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
69 159 €
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 10%. 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 43%. 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
10.45%
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
42.661%
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 CONCEPT CUISINES ET BAINS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
18.826
10.029
2.366
0.349
2.396
59.389
25.555
18.747
10.45
Financial autonomy
33.33
32.37
41.39
39.839
36.452
33.417
37.399
42.386
42.661
Repayment capacity
1.37
0.244
None
None
None
None
1.474
None
None
Cash flow / Revenue
1.861%
5.508%
None%
None%
None%
None%
4.392%
None%
None%
Sector positioning
Debt ratio
10.452024
2022
2023
2024
Q1: 1.63
Med: 24.85
Q3: 81.95
Good-9 pts over 3 years
In 2024, the debt ratio of CONCEPT CUISINES ET BAINS (10.45) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
42.66%2024
2022
2023
2024
Q1: 11.72%
Med: 29.88%
Q3: 50.21%
Good
In 2024, the financial autonomy of CONCEPT CUISINES ET BAINS (42.7%) 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
1.47 years2022
2022
Q1: 0.0 years
Med: 0.76 years
Q3: 2.91 years
Average
In 2022, the repayment capacity of CONCEPT CUISINES ET BAINS (1.47) 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 169.99. 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
169.994
Liquidity indicators evolution CONCEPT CUISINES ET BAINS
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
144.998
138.1
156.984
154.68
151.704
178.274
160.756
171.897
169.994
Interest coverage
7.73
0.682
None
None
None
None
1.165
None
None
Sector positioning
Liquidity ratio
169.992024
2022
2023
2024
Q1: 115.32
Med: 162.76
Q3: 261.62
Good
In 2024, the liquidity ratio of CONCEPT CUISINES ET BAINS (169.99) 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
1.17x2022
2022
Q1: 0.0x
Med: 0.99x
Q3: 3.87x
Good
In 2022, the interest coverage of CONCEPT CUISINES ET BAINS (1.2x) 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.
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
0 €
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
0 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 and payment terms evolution CONCEPT CUISINES ET BAINS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
20 303 €
-4 798 €
0 €
0 €
0 €
0 €
17 922 €
0 €
0 €
Inventory turnover (days)
10
2
0
0
0
0
17
0
0
Customer payment term (days)
10
20
0
0
0
0
15
0
0
Supplier payment term (days)
19
34
0
0
0
0
21
0
0
Positioning of CONCEPT CUISINES ET BAINS 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 CONCEPT CUISINES ET BAINS is estimated at
330 557 €
(range 149 467€ - 548 862€).
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
149k€330k€548k€
330 557 €Range: 149 467€ - 548 862€
NAF 5 année 2024
Valuation method used
Net Income Multiple
69 159 €
×
4.8x
=330 558 €
Range: 149 467€ - 548 863€
Only this financial indicator is available for this company.
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 CONCEPT CUISINES ET BAINS with other companies in the same sector:
Frequently asked questions about CONCEPT CUISINES ET BAINS
What is the revenue of CONCEPT CUISINES ET BAINS ?
The revenue of CONCEPT CUISINES ET BAINS in 2022 is 3.8 M€.
Is CONCEPT CUISINES ET BAINS profitable?
Yes, CONCEPT CUISINES ET BAINS generated a net profit of 69 k€ in 2024.
Where is the headquarters of CONCEPT CUISINES ET BAINS ?
The headquarters of CONCEPT CUISINES ET BAINS is located in BIGUGLIA (20620).
Where to find the tax return of CONCEPT CUISINES ET BAINS ?
The tax return of CONCEPT CUISINES ET BAINS 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 CONCEPT CUISINES ET BAINS operate?
CONCEPT CUISINES ET BAINS 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