Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1988-12-06 (37 years)Status: ActiveBusiness sector: Commerce de détail de meublesLocation: BONDUES (59910), Nord
CUISINES CREATION SARL : revenue, balance sheet and financial ratios
CUISINES CREATION SARL is a French company
founded 37 years ago,
specialized in the sector Commerce de détail de meubles.
Based in BONDUES (59910),
this company of category PME
shows in 2024 a revenue of 2.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CUISINES CREATION SARL (SIREN 348874199)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
2 539 135 €
N/C
N/C
2 904 448 €
2 329 619 €
3 549 820 €
2 864 506 €
3 068 625 €
2 593 056 €
Net income
153 331 €
156 391 €
181 362 €
18 946 €
5 216 €
172 421 €
133 765 €
153 159 €
131 638 €
EBITDA
293 594 €
N/C
N/C
104 462 €
78 146 €
290 469 €
225 471 €
276 234 €
222 880 €
Net margin
6.0%
N/C
N/C
0.7%
0.2%
4.9%
4.7%
5.0%
5.1%
Revenue and income statement
In 2024, CUISINES CREATION SARL achieves revenue of 2.5 M€. Activity remains stable over the period (CAGR: -0.3%). After deducting consumption (1.1 M€), gross margin stands at 1.4 M€, i.e. a rate of 57%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 294 k€, representing 11.6% of revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 153 k€, i.e. 6.0% 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
2 539 135 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 435 173 €
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
293 594 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
212 529 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
153 331 €
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
11.5%
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 5%. 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 48%. 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 0.1 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 9.8% 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
4.979%
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
47.644%
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
9.773%
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
0.055
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
2022
2023
2024
Debt ratio
32.221
41.843
33.48
28.701
49.369
35.254
24.81
14.362
4.979
Financial autonomy
23.871
23.906
27.458
26.228
22.757
22.834
28.109
35.588
47.644
Repayment capacity
0.517
0.484
0.475
0.421
1.433
0.991
None
None
0.055
Cash flow / Revenue
5.151%
6.967%
6.346%
6.159%
3.531%
3.228%
None%
None%
9.773%
Sector positioning
Debt ratio
4.982024
2022
2023
2024
Q1: 1.63
Med: 24.85
Q3: 81.95
Good-14 pts over 3 years
In 2024, the debt ratio of CUISINES CREATION SARL (4.98) 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
47.64%2024
2022
2023
2024
Q1: 11.72%
Med: 29.88%
Q3: 50.21%
Good+21 pts over 3 years
In 2024, the financial autonomy of CUISINES CREATION SARL (47.6%) 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
0.06 years2024
2024
Q1: 0.0 years
Med: 0.47 years
Q3: 2.71 years
Good
In 2024, the repayment capacity of CUISINES CREATION SARL (0.06) 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 151.29. 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 0.1x. Danger: operating income does not cover interest charges, unsustainable situation.
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
151.294
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
2022
2023
2024
Liquidity ratio
114.485
122.056
129.48
130.814
95.31
101.091
108.522
140.109
151.294
Interest coverage
6.438
2.067
2.159
1.817
0.889
0.877
None
None
0.081
Sector positioning
Liquidity ratio
151.292024
2022
2023
2024
Q1: 115.32
Med: 162.76
Q3: 261.62
Average+20 pts over 3 years
In 2024, the liquidity ratio of CUISINES CREATION SARL (151.29) 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
0.08x2024
2024
Q1: 0.0x
Med: 0.87x
Q3: 6.35x
Average
In 2024, the interest coverage of CUISINES CREATION SARL (0.1x) 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: 10 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 12 days. Favorable situation: supplier credit is longer than customer credit by 2 days. WCR is negative (-1 days): operations structurally generate cash. Over 2016-2024, WCR increased by +96%, 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
-7 744 €
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
10 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
12 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
-1 j
WCR and payment terms evolution CUISINES CREATION SARL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-197 980 €
-261 079 €
-120 338 €
-279 939 €
-241 255 €
-415 597 €
0 €
0 €
-7 744 €
Inventory turnover (days)
9
6
8
9
3
6
0
0
0
Customer payment term (days)
10
6
12
4
13
8
0
0
10
Supplier payment term (days)
27
32
30
38
33
17
0
0
12
Positioning of CUISINES CREATION SARL 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 CUISINES CREATION SARL is estimated at
1 006 537 €
(range 689 174€ - 1 542 214€).
With an EBITDA of 293 594€, 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
689k€1006k€1542k€
1 006 537 €Range: 689 174€ - 1 542 214€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
293 594 €×4.7x
Estimation1 384 338 €
997 420€ - 2 157 391€
Revenue Multiple30%
2 539 135 €×0.22x
Estimation559 314 €
413 961€ - 733 817€
Net Income Multiple20%
153 331 €×4.8x
Estimation732 872 €
331 380€ - 1 216 872€
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 CUISINES CREATION SARL with other companies in the same sector:
Frequently asked questions about CUISINES CREATION SARL
What is the revenue of CUISINES CREATION SARL ?
The revenue of CUISINES CREATION SARL in 2024 is 2.5 M€.
Is CUISINES CREATION SARL profitable?
Yes, CUISINES CREATION SARL generated a net profit of 153 k€ in 2024.
Where is the headquarters of CUISINES CREATION SARL ?
The headquarters of CUISINES CREATION SARL is located in BONDUES (59910), in the department Nord.
Where to find the tax return of CUISINES CREATION SARL ?
The tax return of CUISINES CREATION SARL 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 CUISINES CREATION SARL operate?
CUISINES CREATION SARL 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