Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2006-03-01 (20 years)Status: ActiveBusiness sector: Fabrication de meubles de cuisine Location: CAVAILLON (84300), Vaucluse
ESCOFFIER CONCEPTS : revenue, balance sheet and financial ratios
ESCOFFIER CONCEPTS is a French company
founded 20 years ago,
specialized in the sector Fabrication de meubles de cuisine .
Based in CAVAILLON (84300),
this company of category PME
shows in 2018 a revenue of 502 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ESCOFFIER CONCEPTS (SIREN 488803297)
Indicator
2018
2017
2016
Revenue
501 941 €
1 000 201 €
862 927 €
Net income
-110 254 €
3 058 €
-8 755 €
EBITDA
-46 019 €
54 750 €
23 136 €
Net margin
-22.0%
0.3%
-1.0%
Revenue and income statement
In 2018, ESCOFFIER CONCEPTS achieves revenue of 502 k€. Revenue is declining over the period 2016-2018 (CAGR: -23.7%). Significant drop of -50% vs 2017. After deducting consumption (7 k€), gross margin stands at 495 k€, i.e. a rate of 99%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -46 k€, representing -9.2% of revenue. Warning negative scissor effect: despite revenue change (-50%), EBITDA varies by -184%, reducing margin by 14.6 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -110 k€ (-22.0% of revenue), which will impact equity.
Revenue (2018)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
501 941 €
Gross margin (2018)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
494 957 €
EBITDA (2018)
?
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
-46 019 €
EBIT (2018)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-107 902 €
Net income (2018)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-110 254 €
EBITDA margin (2018)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-9.2%
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 -129%. 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 -33%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2018)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
-128.54%
Financial autonomy (2018)
?
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
-32.562%
Cash flow / Revenue (2018)
?
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
-9.321%
Repayment capacity (2018)
?
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
-2.72
Asset age ratio (2018)
?
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
Debt ratio
1766.675
1280.386
-128.54
Financial autonomy
2.052
2.467
-32.562
Repayment capacity
-82.557
2.859
-2.72
Cash flow / Revenue
-0.203%
5.034%
-9.321%
Sector positioning
Debt ratio
-128.542018
2016
2017
2018
Q1: 7.93
Med: 31.53
Q3: 88.0
Excellent-76 pts over 3 years
In 2018, the debt ratio of ESCOFFIER CONCEPTS (-128.54) 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
-32.56%2018
2016
2017
2018
Q1: 15.13%
Med: 35.25%
Q3: 54.04%
Watch-8 pts over 3 years
In 2018, the financial autonomy of ESCOFFIER CONCEPTS (-32.6%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
-2.72 years2018
2016
2017
2018
Q1: 0.0 years
Med: 0.71 years
Q3: 2.08 years
Excellent+11 pts over 3 years
In 2018, the repayment capacity of ESCOFFIER CONCEPTS (-2.72) 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 44.26. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2018)
?
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
44.263
Interest coverage (2018)
?
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
-3.029
Liquidity indicators evolution ESCOFFIER CONCEPTS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
Liquidity ratio
90.41
92.159
44.263
Interest coverage
7.439
3.573
-3.029
Sector positioning
Liquidity ratio
44.262018
2016
2017
2018
Q1: 130.13
Med: 172.35
Q3: 273.18
Watch-8 pts over 3 years
In 2018, the liquidity ratio of ESCOFFIER CONCEPTS (44.26) 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.
Interest coverage
-3.03x2018
2016
2017
2018
Q1: 0.0x
Med: 1.56x
Q3: 6.74x
Watch-50 pts over 3 years
In 2018, the interest coverage of ESCOFFIER CONCEPTS (-3.0x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 31 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 38 days. Favorable situation: supplier credit is longer than customer credit by 7 days. Inventory turnover is 36 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. WCR is negative (-103 days): operations structurally generate cash. Notable WCR improvement over the period (-1547%), freeing up cash.
Operating WCR (2018)
?
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
-143 746 €
Customer credit (2018)
?
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
31 j
Supplier credit (2018)
?
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
38 j
Inventory turnover (2018)
?
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
36 j
WCR in days of revenue (2018)
?
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
-103 j
WCR and payment terms evolution ESCOFFIER CONCEPTS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
Operating WCR
9 932 €
-80 €
-143 746 €
Inventory turnover (days)
23
20
36
Customer payment term (days)
27
45
31
Supplier payment term (days)
43
40
38
Positioning of ESCOFFIER CONCEPTS in its sector
Comparison with sector Fabrication de meubles de cuisine
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (40 transactions).
This range of 84 912€ to 130 987€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2018
Indicative
84k€107k€130k€
107 777 €Range: 84 912€ - 130 987€
NAF 4 all-time
Aggregated at NAF sub-class level
How is this estimate calculated?
This estimate is based on the analysis of 40 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 (Fabrication de meubles de cuisine )
Compare ESCOFFIER CONCEPTS with other companies in the same sector:
Frequently asked questions about ESCOFFIER CONCEPTS
What is the revenue of ESCOFFIER CONCEPTS ?
The revenue of ESCOFFIER CONCEPTS in 2018 is 502 k€.
Is ESCOFFIER CONCEPTS profitable?
ESCOFFIER CONCEPTS recorded a net loss in 2018.
Where is the headquarters of ESCOFFIER CONCEPTS ?
The headquarters of ESCOFFIER CONCEPTS is located in CAVAILLON (84300), in the department Vaucluse.
Where to find the tax return of ESCOFFIER CONCEPTS ?
The tax return of ESCOFFIER CONCEPTS 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 ESCOFFIER CONCEPTS operate?
ESCOFFIER CONCEPTS operates in the sector Fabrication de meubles de cuisine (NAF code 31.02Z). 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