Employees: 12 (2023.0)Legal category: 5558Size: PMECreation date: 1979-01-01 (47 years)Status: ActiveBusiness sector: Fabrication de meubles de bureau et de magasinLocation: FIRMINY (42700), Loire
FIRM'INOX : revenue, balance sheet and financial ratios
FIRM'INOX is a French company
founded 47 years ago,
specialized in the sector Fabrication de meubles de bureau et de magasin.
Based in FIRMINY (42700),
this company of category PME
shows in 2020 a revenue of 2.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2024, FIRM'INOX generates positive net income of 546 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 273 k€ -> 546 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
545 911 €
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 85%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 46%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
85.157%
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
45.515%
Asset age ratio (2024)
?
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
2019
2020
2021
2022
2024
Debt ratio
49.034
47.598
50.224
45.074
75.646
63.391
51.516
85.157
Financial autonomy
52.452
51.968
52.44
54.3
46.755
50.047
53.83
45.515
Repayment capacity
2.114
2.017
2.266
2.143
7.302
None
None
None
Cash flow / Revenue
12.047%
12.826%
12.103%
12.301%
7.02%
None%
None%
None%
Sector positioning
Debt ratio
85.162024
2021
2022
2024
Q1: 7.55
Med: 22.57
Q3: 55.57
Average+18 pts over 3 years
In 2024, the debt ratio of FIRM'INOX (85.16) 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
45.52%2024
2021
2022
2024
Q1: 29.97%
Med: 45.57%
Q3: 61.99%
Average-21 pts over 3 years
In 2024, the financial autonomy of FIRM'INOX (45.5%) 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 510.03. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
510.028
Liquidity indicators evolution FIRM'INOX
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2024
Liquidity ratio
421.666
412.541
455.447
456.458
545.235
536.204
525.584
510.028
Interest coverage
2.148
2.267
2.552
1.082
0.624
None
None
None
Sector positioning
Liquidity ratio
510.032024
2021
2022
2024
Q1: 167.13
Med: 233.51
Q3: 351.0
Excellent
In 2024, the liquidity ratio of FIRM'INOX (510.03) 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.
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 (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
0 €
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
0 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
0 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
0 j
WCR and payment terms evolution FIRM'INOX
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2024
Operating WCR
355 192 €
405 103 €
496 110 €
319 959 €
368 382 €
0 €
0 €
0 €
Inventory turnover (days)
30
44
43
43
45
0
0
0
Customer payment term (days)
60
54
60
49
58
0
0
0
Supplier payment term (days)
44
48
37
41
60
0
0
0
Positioning of FIRM'INOX in its sector
Comparison with sector Fabrication de meubles de bureau et de magasin
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (40 transactions).
This range of 752 258€ to 8 715 673€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
752k€3944k€8715k€
3 944 363 €Range: 752 258€ - 8 715 673€
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 bureau et de magasin)
Compare FIRM'INOX with other companies in the same sector:
Yes, FIRM'INOX generated a net profit of 546 k€ in 2024.
Where is the headquarters of FIRM'INOX ?
The headquarters of FIRM'INOX is located in FIRMINY (42700), in the department Loire.
Where to find the tax return of FIRM'INOX ?
The tax return of FIRM'INOX 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 FIRM'INOX operate?
FIRM'INOX operates in the sector Fabrication de meubles de bureau et de magasin (NAF code 31.01Z). 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