Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2017-07-01 (8 years)Status: ActiveBusiness sector: Autres activités récréatives et de loisirsLocation: SARTROUVILLE (78500), Yvelines
DECO FETE CONCEPT : revenue, balance sheet and financial ratios
DECO FETE CONCEPT is a French company
founded 8 years ago,
specialized in the sector Autres activités récréatives et de loisirs.
Based in SARTROUVILLE (78500),
this company of category PME
shows in 2020 a revenue of 139 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - DECO FETE CONCEPT (SIREN 830865283)
Indicator
2022
2021
2020
2019
2018
Revenue
N/C
N/C
138 709 €
235 835 €
351 658 €
Net income
19 972 €
28 736 €
-28 632 €
-5 543 €
5 238 €
EBITDA
N/C
N/C
-21 712 €
-232 €
18 624 €
Net margin
N/C
N/C
-20.6%
-2.4%
1.5%
Revenue and income statement
In 2022, DECO FETE CONCEPT generates positive net income of 20 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2018-2022: 5 k€ -> 20 k€.
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
19 972 €
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 271%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 17%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
271.359%
Financial autonomy (2022)
?
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
17.045%
Asset age ratio (2022)
?
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
2018
2019
2020
2021
2022
Debt ratio
455.483
3509.942
-171.225
7360.401
271.359
Financial autonomy
6.08
0.552
-27.955
0.665
17.045
Repayment capacity
1.813
27.423
-2.17
None
None
Cash flow / Revenue
4.354%
0.369%
-15.724%
None%
None%
Sector positioning
Debt ratio
271.362022
2020
2021
2022
Q1: 0.0
Med: 23.39
Q3: 112.96
Watch+50 pts over 3 years
In 2022, the debt ratio of DECO FETE CONCEPT (271.36) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
17.05%2022
2020
2021
2022
Q1: 2.19%
Med: 28.72%
Q3: 58.92%
Average+14 pts over 3 years
In 2022, the financial autonomy of DECO FETE CONCEPT (17.1%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
-2.17 years2020
2020
Q1: -0.35 years
Med: 0.0 years
Q3: 2.25 years
Excellent
In 2020, the repayment capacity of DECO FETE CONCEPT (-2.17) 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 172.88. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2022)
?
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
172.877
Liquidity indicators evolution DECO FETE CONCEPT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2018
2019
2020
2021
2022
Liquidity ratio
75.189
78.051
73.496
129.936
172.877
Interest coverage
1.009
-179.31
-1.331
None
None
Sector positioning
Liquidity ratio
172.882022
2020
2021
2022
Q1: 91.36
Med: 176.87
Q3: 365.72
Average+24 pts over 3 years
In 2022, the liquidity ratio of DECO FETE CONCEPT (172.88) 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
-1.33x2020
2020
Q1: 0.0x
Med: 0.0x
Q3: 1.7x
Average
In 2020, the interest coverage of DECO FETE CONCEPT (-1.3x) 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: 258 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 106 days. The gap of 152 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 (2022)
?
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 (2022)
?
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
258 j
Supplier credit (2022)
?
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
106 j
Inventory turnover (2022)
?
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 DECO FETE CONCEPT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
2022
Operating WCR
7 990 €
13 834 €
12 815 €
0 €
0 €
Inventory turnover (days)
6
13
33
0
0
Customer payment term (days)
28
75
68
0
258
Supplier payment term (days)
33
81
83
0
106
Positioning of DECO FETE CONCEPT in its sector
Comparison with sector Autres activités récréatives et de loisirs
Valuation estimate
Based on 114 transactions of similar company sales
(all years),
the value of DECO FETE CONCEPT is estimated at
154 447 €
(range 90 054€ - 297 399€).
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.
Estimated enterprise value2022
114 transactions
90k€154k€297k€
154 447 €Range: 90 054€ - 297 399€
NAF 5 all-time
Valuation method used
Net Income Multiple
19 972 €
×
7.7x
=154 448 €
Range: 90 054€ - 297 399€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 114 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 (Autres activités récréatives et de loisirs)
Compare DECO FETE CONCEPT with other companies in the same sector:
Frequently asked questions about DECO FETE CONCEPT
What is the revenue of DECO FETE CONCEPT ?
The revenue of DECO FETE CONCEPT in 2020 is 139 k€.
Is DECO FETE CONCEPT profitable?
Yes, DECO FETE CONCEPT generated a net profit of 20 k€ in 2022.
Where is the headquarters of DECO FETE CONCEPT ?
The headquarters of DECO FETE CONCEPT is located in SARTROUVILLE (78500), in the department Yvelines.
Where to find the tax return of DECO FETE CONCEPT ?
The tax return of DECO FETE CONCEPT 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 FETE CONCEPT operate?
DECO FETE CONCEPT operates in the sector Autres activités récréatives et de loisirs (NAF code 93.29Z). 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