Employees: 01 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1990-05-30 (35 years)Status: ActiveBusiness sector: Commerce de détail de meublesLocation: LYON (69006), Rhone
ESPACE CONTEMPORAIN : revenue, balance sheet and financial ratios
ESPACE CONTEMPORAIN is a French company
founded 35 years ago,
specialized in the sector Commerce de détail de meubles.
Based in LYON (69006),
this company of category PME
shows in 2022 a revenue of 870 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ESPACE CONTEMPORAIN (SIREN 378213110)
Indicator
2022
2021
2018
2017
2016
Revenue
869 989 €
758 701 €
N/C
N/C
895 146 €
Net income
9 402 €
44 926 €
27 110 €
44 736 €
12 713 €
EBITDA
32 937 €
65 305 €
N/C
N/C
11 715 €
Net margin
1.1%
5.9%
N/C
N/C
1.4%
Revenue and income statement
In 2022, ESPACE CONTEMPORAIN achieves revenue of 870 k€. Activity remains stable over the period (CAGR: -0.5%). Vs 2021, growth of +15% (759 k€ -> 870 k€). After deducting consumption (563 k€), gross margin stands at 307 k€, i.e. a rate of 35%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 33 k€, representing 3.8% of revenue. Warning negative scissor effect: despite revenue change (+15%), EBITDA varies by -50%, reducing margin by 4.8 pts. This reflects costs rising faster than revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 9 k€, i.e. 1.1% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
869 989 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
306 885 €
EBITDA (2022)
?
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
32 937 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
9 414 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
9 402 €
EBITDA margin (2022)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
3.8%
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 56%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 27%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 2.3 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 3.7% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
56.44%
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
27.3%
Cash flow / Revenue (2022)
?
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
3.748%
Repayment capacity (2022)
?
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
2.269
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
2016
2017
2018
2021
2022
Debt ratio
2.933
3.176
0.017
67.954
56.44
Financial autonomy
32.736
54.547
51.678
28.337
27.3
Repayment capacity
0.326
None
None
1.265
2.269
Cash flow / Revenue
1.561%
None%
None%
8.613%
3.748%
Sector positioning
Debt ratio
56.442022
2018
2021
2022
Q1: 3.01
Med: 33.75
Q3: 108.56
Average+33 pts over 3 years
In 2022, the debt ratio of ESPACE CONTEMPORAIN (56.44) 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
27.3%2022
2018
2021
2022
Q1: 11.03%
Med: 27.57%
Q3: 46.91%
Average-25 pts over 3 years
In 2022, the financial autonomy of ESPACE CONTEMPORAIN (27.3%) 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
2.27 years2022
2021
2022
Q1: 0.0 years
Med: 0.76 years
Q3: 2.91 years
Average+12 pts over 2 years
In 2022, the repayment capacity of ESPACE CONTEMPORAIN (2.27) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 150.62. 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 1.2x. Coverage is limited: any activity downturn would jeopardize interest payments.
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
150.621
Interest coverage (2022)
?
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
2021
2022
Liquidity ratio
143.224
209.098
194.609
152.895
150.621
Interest coverage
3.013
None
None
0.118
1.23
Sector positioning
Liquidity ratio
150.622022
2018
2021
2022
Q1: 113.85
Med: 155.36
Q3: 239.66
Average-20 pts over 3 years
In 2022, the liquidity ratio of ESPACE CONTEMPORAIN (150.62) 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
1.23x2022
2021
2022
Q1: 0.0x
Med: 0.99x
Q3: 3.87x
Good+24 pts over 2 years
In 2022, the interest coverage of ESPACE CONTEMPORAIN (1.2x) 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: 25 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 56 days. Excellent situation: suppliers finance 31 days of the operating cycle (retail model). Inventory turnover is 53 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 40 days of revenue, i.e. 96 k€ to permanently finance. Over 2016-2022, WCR increased by +20286%, requiring additional financing.
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
95 768 €
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
25 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
56 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
53 j
WCR in days of revenue (2022)
?
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
40 j
WCR and payment terms evolution ESPACE CONTEMPORAIN
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2021
2022
Operating WCR
-474 €
0 €
0 €
74 891 €
95 768 €
Inventory turnover (days)
38
0
0
45
53
Customer payment term (days)
27
0
0
24
25
Supplier payment term (days)
53
0
0
56
56
Positioning of ESPACE CONTEMPORAIN in its sector
Comparison with sector Commerce de détail de meubles
Valuation estimate
Based on 61 transactions of similar company sales
in 2022,
the value of ESPACE CONTEMPORAIN is estimated at
116 154 €
(range 50 170€ - 194 316€).
With an EBITDA of 32 937€, the sector multiple of 2.4x is applied.
The price/revenue ratio is 0.27x
(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 value2022
61 tx
50k€116k€194k€
116 154 €Range: 50 170€ - 194 316€
NAF 5 année 2022
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
32 937 €×2.4x
Estimation78 662 €
27 072€ - 164 838€
Revenue Multiple30%
869 989 €×0.27x
Estimation234 593 €
114 127€ - 330 754€
Net Income Multiple20%
9 402 €×3.4x
Estimation32 230 €
11 985€ - 63 353€
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 ESPACE CONTEMPORAIN with other companies in the same sector:
Frequently asked questions about ESPACE CONTEMPORAIN
What is the revenue of ESPACE CONTEMPORAIN ?
The revenue of ESPACE CONTEMPORAIN in 2022 is 870 k€.
Is ESPACE CONTEMPORAIN profitable?
Yes, ESPACE CONTEMPORAIN generated a net profit of 9 k€ in 2022.
Where is the headquarters of ESPACE CONTEMPORAIN ?
The headquarters of ESPACE CONTEMPORAIN is located in LYON (69006), in the department Rhone.
Where to find the tax return of ESPACE CONTEMPORAIN ?
The tax return of ESPACE CONTEMPORAIN 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 ESPACE CONTEMPORAIN operate?
ESPACE CONTEMPORAIN 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