DESIGN & SOLUTIONS : revenue, balance sheet and financial ratios
DESIGN & SOLUTIONS is a French company
founded 12 years ago,
specialized in the sector Activités spécialisées de design.
Based in GUYANCOURT (78280),
this company of category PME
shows in 2018 a revenue of 1.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - DESIGN & SOLUTIONS (SIREN 799376462)
Indicator
2023
2022
2021
2020
2019
2018
2017
Revenue
N/C
N/C
N/C
N/C
N/C
1 424 889 €
1 191 252 €
Net income
624 457 €
103 059 €
242 512 €
-99 738 €
34 272 €
68 997 €
112 573 €
EBITDA
N/C
N/C
N/C
N/C
N/C
-74 384 €
-891 €
Net margin
N/C
N/C
N/C
N/C
N/C
4.8%
9.4%
Revenue and income statement
In 2023, DESIGN & SOLUTIONS generates positive net income of 624 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2017-2023: 113 k€ -> 624 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
624 457 €
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 20%. 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 19%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
19.512%
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
18.726%
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
2017
2018
2019
2020
2021
2022
2023
Debt ratio
0.029
5.755
0.023
117.376
60.178
43.761
19.512
Financial autonomy
36.934
36.598
34.83
10.628
11.91
12.872
18.726
Repayment capacity
0.001
0.338
None
None
None
None
None
Cash flow / Revenue
9.49%
4.384%
None%
None%
None%
None%
None%
Sector positioning
Debt ratio
19.512023
2021
2022
2023
Q1: 0.0
Med: 7.03
Q3: 49.07
Average-12 pts over 3 years
In 2023, the debt ratio of DESIGN & SOLUTIONS (19.51) ranks above the median of the sector. This ratio measures the weight of debt relative to equity. A reduction effort could improve financial strength.
Financial autonomy
18.73%2023
2021
2022
2023
Q1: 3.65%
Med: 31.47%
Q3: 60.64%
Average+6 pts over 3 years
In 2023, the financial autonomy of DESIGN & SOLUTIONS (18.7%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 127.84. 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
127.842
Liquidity indicators evolution DESIGN & SOLUTIONS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
158.497
154.803
149.659
129.38
123.062
122.201
127.842
Interest coverage
-256.566
-10.088
None
None
None
None
None
Sector positioning
Liquidity ratio
127.842023
2021
2022
2023
Q1: 136.12
Med: 236.92
Q3: 448.34
Watch
In 2023, the liquidity ratio of DESIGN & SOLUTIONS (127.84) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments.
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
0 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
0 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 DESIGN & SOLUTIONS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
Operating WCR
520 065 €
577 465 €
0 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
152
153
0
0
0
0
0
Supplier payment term (days)
140
101
0
0
0
0
0
Positioning of DESIGN & SOLUTIONS in its sector
Comparison with sector Activités spécialisées de design
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (47 transactions).
This range of 1 226 437€ to 6 515 519€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2023
Indicative
1226k€2746k€6515k€
2 746 895 €Range: 1 226 437€ - 6 515 519€
NAF 5 all-time
How is this estimate calculated?
This estimate is based on the analysis of 47 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 (Activités spécialisées de design)
Compare DESIGN & SOLUTIONS with other companies in the same sector:
Frequently asked questions about DESIGN & SOLUTIONS
What is the revenue of DESIGN & SOLUTIONS ?
The revenue of DESIGN & SOLUTIONS in 2018 is 1.4 M€.
Is DESIGN & SOLUTIONS profitable?
Yes, DESIGN & SOLUTIONS generated a net profit of 624 k€ in 2023.
Where is the headquarters of DESIGN & SOLUTIONS ?
The headquarters of DESIGN & SOLUTIONS is located in GUYANCOURT (78280), in the department Yvelines.
Where to find the tax return of DESIGN & SOLUTIONS ?
The tax return of DESIGN & SOLUTIONS 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 DESIGN & SOLUTIONS operate?
DESIGN & SOLUTIONS operates in the sector Activités spécialisées de design (NAF code 74.10Z). 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