Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1980-01-01 (46 years)Status: ActiveBusiness sector: Commerce de détail de meublesLocation: FRIAUCOURT (80460), Somme
GROGNET TOUT L'AMEUBLEMENT : revenue, balance sheet and financial ratios
GROGNET TOUT L'AMEUBLEMENT is a French company
founded 46 years ago,
specialized in the sector Commerce de détail de meubles.
Based in FRIAUCOURT (80460),
this company of category PME
shows in 2022 a revenue of 1.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GROGNET TOUT L'AMEUBLEMENT (SIREN 317838415)
Indicator
2023
2022
2021
2020
2017
2016
Revenue
N/C
1 003 589 €
N/C
N/C
865 550 €
1 015 291 €
Net income
57 239 €
126 169 €
12 068 €
64 147 €
19 421 €
66 511 €
EBITDA
N/C
146 175 €
N/C
N/C
20 313 €
88 219 €
Net margin
N/C
12.6%
N/C
N/C
2.2%
6.6%
Revenue and income statement
In 2023, GROGNET TOUT L'AMEUBLEMENT generates positive net income of 57 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2023: 67 k€ -> 57 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
57 239 €
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 5%. 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 78%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
4.883%
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
78.264%
Asset age ratio (2023)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution GROGNET TOUT L'AMEUBLEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2020
2021
2022
2023
Debt ratio
0.058
6.219
7.047
13.102
8.017
4.883
Financial autonomy
74.845
68.048
70.68
65.962
73.7
78.264
Repayment capacity
0.003
1.187
None
None
0.447
None
Cash flow / Revenue
8.67%
2.773%
None%
None%
11.836%
None%
Sector positioning
Debt ratio
4.882023
2021
2022
2023
Q1: 2.12
Med: 29.27
Q3: 93.95
Good
In 2023, the debt ratio of GROGNET TOUT L'AMEUBLEMENT (4.88) 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
78.26%2023
2021
2022
2023
Q1: 12.04%
Med: 28.81%
Q3: 48.02%
Excellent
In 2023, the financial autonomy of GROGNET TOUT L'AMEUBLEMENT (78.3%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
0.45 years2022
2022
Q1: 0.0 years
Med: 0.76 years
Q3: 2.91 years
Good
In 2022, the repayment capacity of GROGNET TOUT L'AMEUBLEMENT (0.45) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 421.69. 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
421.691
Liquidity indicators evolution GROGNET TOUT L'AMEUBLEMENT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2020
2021
2022
2023
Liquidity ratio
340.746
300.7
325.033
295.458
363.293
421.691
Interest coverage
0.012
1.132
None
None
0.985
None
Sector positioning
Liquidity ratio
421.692023
2021
2022
2023
Q1: 117.16
Med: 164.9
Q3: 258.07
Excellent
In 2023, the liquidity ratio of GROGNET TOUT L'AMEUBLEMENT (421.69) 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.
Interest coverage
0.98x2022
2022
Q1: 0.0x
Med: 0.99x
Q3: 3.87x
Average
In 2022, the interest coverage of GROGNET TOUT L'AMEUBLEMENT (1.0x) 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.
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 GROGNET TOUT L'AMEUBLEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2020
2021
2022
2023
Operating WCR
194 103 €
235 880 €
0 €
0 €
247 074 €
0 €
Inventory turnover (days)
97
133
0
0
129
0
Customer payment term (days)
7
11
35
47
11
0
Supplier payment term (days)
25
30
0
269
18
0
Positioning of GROGNET TOUT L'AMEUBLEMENT in its sector
Comparison with sector Commerce de détail de meubles
Valuation estimate
Based on 55 transactions of similar company sales
in 2023,
the value of GROGNET TOUT L'AMEUBLEMENT is estimated at
167 472 €
(range 65 094€ - 427 700€).
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 value2023
55 tx
65k€167k€427k€
167 472 €Range: 65 094€ - 427 700€
NAF 5 année 2023
Valuation method used
Net Income Multiple
57 239 €
×
2.9x
=167 473 €
Range: 65 095€ - 427 701€
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 55 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 GROGNET TOUT L'AMEUBLEMENT with other companies in the same sector:
Frequently asked questions about GROGNET TOUT L'AMEUBLEMENT
What is the revenue of GROGNET TOUT L'AMEUBLEMENT ?
The revenue of GROGNET TOUT L'AMEUBLEMENT in 2022 is 1.0 M€.
Is GROGNET TOUT L'AMEUBLEMENT profitable?
Yes, GROGNET TOUT L'AMEUBLEMENT generated a net profit of 57 k€ in 2023.
Where is the headquarters of GROGNET TOUT L'AMEUBLEMENT ?
The headquarters of GROGNET TOUT L'AMEUBLEMENT is located in FRIAUCOURT (80460), in the department Somme.
Where to find the tax return of GROGNET TOUT L'AMEUBLEMENT ?
The tax return of GROGNET TOUT L'AMEUBLEMENT 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 GROGNET TOUT L'AMEUBLEMENT operate?
GROGNET TOUT L'AMEUBLEMENT 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