Employees: NN (None)Legal category: SCA (commandite par actions)Size: GECreation date: 2017-03-01 (9 years)Status: ActiveBusiness sector: Commerce de détail de meublesLocation: LOGNES (77185), Seine-et-Marne
CONFORAMA DEVELOPPEMENT 11 : revenue, balance sheet and financial ratios
CONFORAMA DEVELOPPEMENT 11 is a French company
founded 9 years ago,
specialized in the sector Commerce de détail de meubles.
Based in LOGNES (77185),
this company of category GE
shows in 2024 a revenue of 11.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CONFORAMA DEVELOPPEMENT 11 (SIREN 829013473)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
11 268 729 €
14 040 665 €
13 545 782 €
13 513 474 €
1 931 478 €
N/C
130 568 €
N/C
Net income
4 187 453 €
4 424 964 €
3 883 562 €
4 294 236 €
-6 670 584 €
-9 131 €
-6 754 €
-818 €
EBITDA
9 207 807 €
11 669 005 €
10 927 132 €
10 372 873 €
146 074 €
-8 951 €
-1 737 €
-1 020 €
Net margin
37.2%
31.5%
28.7%
31.8%
-345.4%
N/C
-5.2%
N/C
Revenue and income statement
In 2024, CONFORAMA DEVELOPPEMENT 11 achieves revenue of 11.3 M€. Over the period 2018-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +110.2%. Significant drop of -20% vs 2023. After deducting consumption (0 €), gross margin stands at 11.3 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 9.2 M€, representing 81.7% of revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 4.2 M€, i.e. 37.2% 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
11 268 729 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
11 268 729 €
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
9 207 807 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
4 348 936 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
4 187 453 €
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
81.7%
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 4%. 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 94%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.4 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 79.6% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
3.511%
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
94.468%
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
79.552%
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
0.414
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
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
137362.637
-61.99
0.016
3.239
3.549
2.953
3.791
3.511
Financial autonomy
0.072
-1311.776
95.6
94.56
92.771
94.597
93.966
94.468
Repayment capacity
-305.623
-0.603
-1.689
88.94
0.34
0.276
0.356
0.414
Cash flow / Revenue
None%
-5.173%
None%
1.675%
71.89%
76.512%
77.016%
79.552%
Sector positioning
Debt ratio
3.512024
2022
2023
2024
Q1: 1.63
Med: 24.85
Q3: 81.95
Good
In 2024, the debt ratio of CONFORAMA DEVELOPPEMENT 11 (3.51) 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
94.47%2024
2022
2023
2024
Q1: 11.72%
Med: 29.88%
Q3: 50.21%
Excellent+5 pts over 3 years
In 2024, the financial autonomy of CONFORAMA DEVELOPPEMENT 11 (94.5%) 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
0.41 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.47 years
Q3: 2.71 years
Good+13 pts over 3 years
In 2024, the repayment capacity of CONFORAMA DEVELOPPEMENT 11 (0.41) 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 2065.53. 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
2065.525
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
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
115.167
16.706
91.516
200.15
513.777
1090.724
1536.226
2065.525
Interest coverage
0.0
-265.976
-2.011
2.661
0.0
0.0
0.0
0.0
Sector positioning
Liquidity ratio
2065.532024
2022
2023
2024
Q1: 115.32
Med: 162.76
Q3: 261.62
Excellent
In 2024, the liquidity ratio of CONFORAMA DEVELOPPEMENT 11 (2065.53) 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
0.0x2024
2022
2023
2024
Q1: 0.0x
Med: 0.87x
Q3: 6.35x
Average
In 2024, the interest coverage of CONFORAMA DEVELOPPEMENT 11 (0.0x) 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: 149 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 272 days. Excellent situation: suppliers finance 123 days of the operating cycle (retail model). Overall, WCR represents 1508 days of revenue, i.e. 47.2 M€ to permanently finance.
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
47 204 593 €
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
149 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
272 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
1508 j
WCR and payment terms evolution CONFORAMA DEVELOPPEMENT 11
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
383 €
0 €
2 520 888 €
275 269 €
111 617 €
42 403 €
47 204 593 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
0
0
0
359
56
44
39
149
Supplier payment term (days)
353
7
82
82
354
112
135
272
Positioning of CONFORAMA DEVELOPPEMENT 11 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 CONFORAMA DEVELOPPEMENT 11 is estimated at
26 455 675 €
(range 18 001 877€ - 41 453 991€).
With an EBITDA of 9 207 807€, 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
18001k€26455k€41453k€
26 455 675 €Range: 18 001 877€ - 41 453 991€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
9 207 807 €×4.7x
Estimation43 416 137 €
31 281 472€ - 67 660 904€
Revenue Multiple30%
11 268 729 €×0.22x
Estimation2 482 246 €
1 837 165€ - 3 256 696€
Net Income Multiple20%
4 187 453 €×4.8x
Estimation20 014 666 €
9 049 961€ - 33 232 655€
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 CONFORAMA DEVELOPPEMENT 11 with other companies in the same sector:
Frequently asked questions about CONFORAMA DEVELOPPEMENT 11
What is the revenue of CONFORAMA DEVELOPPEMENT 11 ?
The revenue of CONFORAMA DEVELOPPEMENT 11 in 2024 is 11.3 M€.
Is CONFORAMA DEVELOPPEMENT 11 profitable?
Yes, CONFORAMA DEVELOPPEMENT 11 generated a net profit of 4.2 M€ in 2024.
Where is the headquarters of CONFORAMA DEVELOPPEMENT 11 ?
The headquarters of CONFORAMA DEVELOPPEMENT 11 is located in LOGNES (77185), in the department Seine-et-Marne.
Where to find the tax return of CONFORAMA DEVELOPPEMENT 11 ?
The tax return of CONFORAMA DEVELOPPEMENT 11 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 CONFORAMA DEVELOPPEMENT 11 operate?
CONFORAMA DEVELOPPEMENT 11 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