Employees: 00 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1981-10-01 (44 years)Status: ActiveBusiness sector: Commerce de détail de meublesLocation: LA VILLE-DU-BOIS (91620), Essonne
DECO CENTER ESSONNE : revenue, balance sheet and financial ratios
DECO CENTER ESSONNE is a French company
founded 44 years ago,
specialized in the sector Commerce de détail de meubles.
Based in LA VILLE-DU-BOIS (91620),
this company of category PME
shows in 2024 a revenue of 194 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - DECO CENTER ESSONNE (SIREN 321854762)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
194 086 €
1 441 616 €
1 381 535 €
1 296 837 €
1 303 963 €
1 327 264 €
1 463 582 €
1 474 414 €
1 532 089 €
Net income
11 487 €
-89 711 €
-11 015 €
5 059 €
41 991 €
1 067 €
69 447 €
-153 183 €
4 842 €
EBITDA
14 417 €
-78 901 €
5 283 €
-15 792 €
32 303 €
1 957 €
42 595 €
22 295 €
36 606 €
Net margin
5.9%
-6.2%
-0.8%
0.4%
3.2%
0.1%
4.7%
-10.4%
0.3%
Revenue and income statement
In 2024, DECO CENTER ESSONNE achieves revenue of 194 k€. Revenue is declining over the period 2016-2024 (CAGR: -22.8%). Significant drop of -87% vs 2023. After deducting consumption (101 k€), gross margin stands at 93 k€, i.e. a rate of 48%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 14 k€, representing 7.4% of revenue. Positive scissor effect: EBITDA margin improves by +12.9 pts, sign of improved operational efficiency. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 11 k€, i.e. 5.9% 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
194 086 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
93 218 €
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
14 417 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
8 849 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
11 487 €
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
7.4%
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 0%. 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 95%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Cash flow represents 7.9% 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
0.0%
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
95.246%
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
7.902%
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
0.0
Solvency indicators evolution DECO CENTER ESSONNE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.0
0.0
0.0
0.0
70.707
5.415
5.29
0.0
0.0
Financial autonomy
64.547
57.298
58.699
46.84
37.966
51.066
47.915
42.202
95.246
Repayment capacity
0.0
0.0
0.0
0.0
13.345
-0.838
-0.662
0.0
0.0
Cash flow / Revenue
1.275%
-0.45%
5.095%
-0.486%
1.427%
-1.783%
-1.436%
-7.273%
7.902%
Sector positioning
Debt ratio
0.02024
2022
2023
2024
Q1: 1.63
Med: 24.85
Q3: 81.95
Excellent
In 2024, the debt ratio of DECO CENTER ESSONNE (0.00) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
95.25%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 DECO CENTER ESSONNE (95.2%) 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
0.0 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.47 years
Q3: 2.71 years
Excellent
In 2024, the repayment capacity of DECO CENTER ESSONNE (0.00) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 1514.18. 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 1.8x. Coverage is limited: any activity downturn would jeopardize interest payments.
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
1514.176
Interest coverage (2024)
?
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
1.796
Liquidity indicators evolution DECO CENTER ESSONNE
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
223.947
225.13
235.227
183.961
277.233
173.051
151.061
126.559
1514.176
Interest coverage
6.07
10.805
2.057
71.794
9.405
-17.629
42.873
-2.479
1.796
Sector positioning
Liquidity ratio
1514.182024
2022
2023
2024
Q1: 115.32
Med: 162.76
Q3: 261.62
Excellent+28 pts over 3 years
In 2024, the liquidity ratio of DECO CENTER ESSONNE (1514.18) 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
1.8x2024
2022
2023
2024
Q1: 0.0x
Med: 0.87x
Q3: 6.35x
Good-21 pts over 3 years
In 2024, the interest coverage of DECO CENTER ESSONNE (1.8x) 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. Average customer payment term: 12 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 16 days. Favorable situation: supplier credit is longer than customer credit by 4 days. Inventory turnover is 19 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 24 days of revenue, i.e. 13 k€ to permanently finance. Notable WCR improvement over the period (-91%), freeing up cash.
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
13 019 €
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
12 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
16 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
19 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
24 j
WCR and payment terms evolution DECO CENTER ESSONNE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
138 072 €
70 182 €
136 289 €
58 665 €
81 537 €
117 €
62 528 €
-74 748 €
13 019 €
Inventory turnover (days)
48
52
48
49
49
55
57
9
19
Customer payment term (days)
19
8
0
7
0
9
6
8
12
Supplier payment term (days)
34
32
36
50
42
26
22
20
16
Positioning of DECO CENTER ESSONNE 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 DECO CENTER ESSONNE is estimated at
57 795 €
(range 38 947€ - 88 029€).
With an EBITDA of 14 417€, 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
38k€57k€88k€
57 795 €Range: 38 947€ - 88 029€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
14 417 €×4.7x
Estimation67 978 €
48 979€ - 105 939€
Revenue Multiple30%
194 086 €×0.22x
Estimation42 753 €
31 642€ - 56 091€
Net Income Multiple20%
11 487 €×4.8x
Estimation54 904 €
24 826€ - 91 164€
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 DECO CENTER ESSONNE with other companies in the same sector:
Frequently asked questions about DECO CENTER ESSONNE
What is the revenue of DECO CENTER ESSONNE ?
The revenue of DECO CENTER ESSONNE in 2024 is 194 k€.
Is DECO CENTER ESSONNE profitable?
Yes, DECO CENTER ESSONNE generated a net profit of 11 k€ in 2024.
Where is the headquarters of DECO CENTER ESSONNE ?
The headquarters of DECO CENTER ESSONNE is located in LA VILLE-DU-BOIS (91620), in the department Essonne.
Where to find the tax return of DECO CENTER ESSONNE ?
The tax return of DECO CENTER ESSONNE 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 DECO CENTER ESSONNE operate?
DECO CENTER ESSONNE 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