Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2003-01-07 (23 years)Status: ActiveBusiness sector: Autres commerces de détail spécialisés diversLocation: CAHORS (46000), Lot
FORUM DES ARTS : revenue, balance sheet and financial ratios
FORUM DES ARTS is a French company
founded 23 years ago,
specialized in the sector Autres commerces de détail spécialisés divers.
Based in CAHORS (46000),
this company of category PME
shows in 2024 a revenue of 126 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - FORUM DES ARTS (SIREN 444756084)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
126 102 €
135 096 €
128 783 €
105 881 €
114 660 €
135 568 €
152 241 €
155 568 €
166 424 €
157 879 €
Net income
-24 735 €
-38 472 €
-24 879 €
-10 615 €
5 907 €
-10 094 €
-4 459 €
12 721 €
27 841 €
655 €
EBITDA
-24 885 €
-36 886 €
-15 724 €
-5 183 €
14 978 €
-1 652 €
4 619 €
23 871 €
30 274 €
17 345 €
Net margin
-19.6%
-28.5%
-19.3%
-10.0%
5.2%
-7.4%
-2.9%
8.2%
16.7%
0.4%
Revenue and income statement
In 2024, FORUM DES ARTS achieves revenue of 126 k€. Activity remains stable over the period (CAGR: -2.5%). Slight decline of -7% vs 2023. After deducting consumption (68 k€), gross margin stands at 58 k€, i.e. a rate of 46%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -25 k€, representing -19.7% of revenue. Positive scissor effect: EBITDA margin improves by +7.6 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -25 k€ (-19.6% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
126 102 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
58 040 €
EBITDA (2024)
?
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
-24 885 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-24 901 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-24 735 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-19.7%
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 8%. 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 3%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
7.707%
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
2.941%
Cash flow / Revenue (2024)
?
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
-19.614%
Repayment capacity (2024)
?
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
-0.063
Solvency indicators evolution FORUM DES ARTS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
51.881
21.541
7.576
7.298
4.285
3.201
1.449
2.816
0.0
7.707
Financial autonomy
28.939
15.659
6.388
6.015
3.437
2.578
1.204
2.159
0.0
2.941
Repayment capacity
1.73
0.458
0.524
2.493
-5.52
0.298
-1.198
0.0
0.0
-0.063
Cash flow / Revenue
10.244%
25.93%
13.745%
2.757%
-0.763%
13.053%
-1.47%
-12.301%
-28.179%
-19.614%
Sector positioning
Debt ratio
7.712024
2022
2023
2024
Q1: 0.03
Med: 14.44
Q3: 63.29
Good+11 pts over 3 years
In 2024, the debt ratio of FORUM DES ARTS (7.71) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
2.94%2024
2022
2023
2024
Q1: 4.11%
Med: 30.16%
Q3: 59.21%
Average
In 2024, the financial autonomy of FORUM DES ARTS (2.9%) 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
-0.06 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 1.8 years
Excellent
In 2024, the repayment capacity of FORUM DES ARTS (-0.06) 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 93.85. 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
93.851
Interest coverage (2024)
?
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
-0.008
Liquidity indicators evolution FORUM DES ARTS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
157.12
318.797
589.608
485.644
362.459
390.469
427.863
295.545
136.618
93.851
Interest coverage
7.628
3.283
2.727
9.006
-12.53
0.267
0.0
-0.814
-0.022
-0.008
Sector positioning
Liquidity ratio
93.852024
2022
2023
2024
Q1: 128.25
Med: 221.87
Q3: 403.52
Watch-43 pts over 3 years
In 2024, the liquidity ratio of FORUM DES ARTS (93.85) 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
-0.01x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 2.7x
Average
In 2024, the interest coverage of FORUM DES ARTS (-0.0x) 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: 2 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 74 days. Excellent situation: suppliers finance 72 days of the operating cycle (retail model). Inventory turnover is 143 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. WCR is negative (-29 days): operations structurally generate cash. Notable WCR improvement over the period (-245%), freeing up cash.
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
-10 117 €
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
2 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
74 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
143 j
WCR in days of revenue (2024)
?
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
-29 j
WCR and payment terms evolution FORUM DES ARTS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-2 929 €
29 589 €
42 260 €
58 899 €
58 018 €
48 107 €
45 609 €
38 077 €
-1 898 €
-10 117 €
Inventory turnover (days)
90
97
110
153
185
218
238
193
160
143
Customer payment term (days)
24
26
20
21
25
20
0
0
0
2
Supplier payment term (days)
54
26
24
30
43
45
30
28
60
74
Positioning of FORUM DES ARTS in its sector
Comparison with sector Autres commerces de détail spécialisés divers
Valuation estimate
Based on 117 transactions of similar company sales
in 2024,
the value of FORUM DES ARTS is estimated at
66 764 €
(range 37 872€ - 99 276€).
The price/revenue ratio is 0.53x
(in line with sector norms).
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 value2024
117 transactions
37k€66k€99k€
66 764 €Range: 37 872€ - 99 276€
NAF 5 année 2024
Valuation method used
Revenue Multiple
126 102 €
×
0.53x
=66 764 €
Range: 37 873€ - 99 276€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 117 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 commerces de détail spécialisés divers)
Compare FORUM DES ARTS with other companies in the same sector:
The headquarters of FORUM DES ARTS is located in CAHORS (46000), in the department Lot.
Where to find the tax return of FORUM DES ARTS ?
The tax return of FORUM DES ARTS 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 FORUM DES ARTS operate?
FORUM DES ARTS operates in the sector Autres commerces de détail spécialisés divers (NAF code 47.78C). 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