Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2008-07-03 (17 years)Status: ActiveBusiness sector: Commerce de détail de meublesLocation: BRUAY-LA-BUISSIERE (62700), Pas-de-Calais
CONCEPT MOBILIER : revenue, balance sheet and financial ratios
CONCEPT MOBILIER is a French company
founded 17 years ago,
specialized in the sector Commerce de détail de meubles.
Based in BRUAY-LA-BUISSIERE (62700),
this company of category PME
shows in 2022 a revenue of 1.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CONCEPT MOBILIER (SIREN 505076877)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
N/C
1 850 402 €
1 789 529 €
N/C
N/C
1 777 507 €
1 763 824 €
1 689 064 €
1 901 884 €
Net income
95 174 €
41 446 €
268 659 €
52 606 €
19 497 €
-15 556 €
33 616 €
40 327 €
59 380 €
EBITDA
N/C
106 223 €
286 548 €
N/C
N/C
-51 007 €
35 211 €
-157 429 €
114 916 €
Net margin
N/C
2.2%
15.0%
N/C
N/C
-0.9%
1.9%
2.4%
3.1%
Revenue and income statement
In 2023, CONCEPT MOBILIER generates positive net income of 95 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2015-2023: 59 k€ -> 95 k€.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
95 174 €
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 3%. 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 55%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
2.691%
Financial autonomy (2023)
?
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
55.044%
Asset age ratio (2023)
?
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
2015
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
9.125
10.161
3.474
3.663
7.534
16.889
9.122
4.461
2.691
Financial autonomy
52.474
54.895
66.691
72.403
63.172
58.511
68.934
61.435
55.044
Repayment capacity
0.386
-0.346
0.374
-0.559
None
None
0.261
0.358
None
Cash flow / Revenue
5.512%
-8.456%
2.736%
-1.737%
None%
None%
13.07%
5.008%
None%
Sector positioning
Debt ratio
2.692023
2021
2022
2023
Q1: 2.12
Med: 29.27
Q3: 93.95
Good
In 2023, the debt ratio of CONCEPT MOBILIER (2.69) 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
55.04%2023
2021
2022
2023
Q1: 12.04%
Med: 28.81%
Q3: 48.02%
Excellent
In 2023, the financial autonomy of CONCEPT MOBILIER (55.0%) 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
0.36 years2022
2021
2022
Q1: 0.0 years
Med: 0.76 years
Q3: 2.91 years
Good
In 2022, the repayment capacity of CONCEPT MOBILIER (0.36) 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 213.65. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
213.645
Liquidity indicators evolution CONCEPT MOBILIER
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
181.57
209.965
273.595
342.78
277.702
271.097
332.468
237.305
213.645
Interest coverage
0.908
-0.036
0.065
-0.008
None
None
0.132
0.158
None
Sector positioning
Liquidity ratio
213.652023
2021
2022
2023
Q1: 117.16
Med: 164.9
Q3: 258.07
Good-12 pts over 3 years
In 2023, the liquidity ratio of CONCEPT MOBILIER (213.65) 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
0.16x2022
2021
2022
Q1: 0.0x
Med: 0.99x
Q3: 3.87x
Average
In 2022, the interest coverage of CONCEPT MOBILIER (0.2x) 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: 398 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 165 days. The gap of 233 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow.
Operating WCR (2023)
?
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 (2023)
?
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
398 j
Supplier credit (2023)
?
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
165 j
Inventory turnover (2023)
?
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 MOBILIER
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
279 082 €
371 983 €
358 727 €
453 691 €
0 €
0 €
179 436 €
607 746 €
0 €
Inventory turnover (days)
76
83
81
96
0
0
80
82
0
Customer payment term (days)
16
18
7
1
0
0
0
20
398
Supplier payment term (days)
30
29
29
21
0
0
6
23
165
Positioning of CONCEPT MOBILIER in its sector
Comparison with sector Commerce de détail de meubles
Valuation estimate
Based on 55 transactions of similar company sales
in 2023,
the value of CONCEPT MOBILIER is estimated at
278 464 €
(range 108 235€ - 711 158€).
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 value2023
55 tx
108k€278k€711k€
278 464 €Range: 108 235€ - 711 158€
NAF 5 année 2023
Valuation method used
Net Income Multiple
95 174 €
×
2.9x
=278 465 €
Range: 108 236€ - 711 159€
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 55 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 MOBILIER with other companies in the same sector:
The revenue of CONCEPT MOBILIER in 2022 is 1.9 M€.
Is CONCEPT MOBILIER profitable?
Yes, CONCEPT MOBILIER generated a net profit of 95 k€ in 2023.
Where is the headquarters of CONCEPT MOBILIER ?
The headquarters of CONCEPT MOBILIER is located in BRUAY-LA-BUISSIERE (62700), in the department Pas-de-Calais.
Where to find the tax return of CONCEPT MOBILIER ?
The tax return of CONCEPT MOBILIER 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 MOBILIER operate?
CONCEPT MOBILIER 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