Employees: 32 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 1992-11-30 (33 years)Status: ActiveBusiness sector: Commerce de détail de meublesLocation: AUBERVILLIERS (93300), Seine-Saint-Denis
HABITAT FRANCE : revenue, balance sheet and financial ratios
HABITAT FRANCE is a French company
founded 33 years ago,
specialized in the sector Commerce de détail de meubles.
Based in AUBERVILLIERS (93300),
this company of category ETI
shows in 2021 a revenue of 64.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - HABITAT FRANCE (SIREN 389389545)
Indicator
2021
2020
2019
2018
2017
2016
Revenue
63 960 994 €
66 197 553 €
77 824 616 €
83 537 768 €
79 042 654 €
77 068 985 €
Net income
334 390 €
815 252 €
291 108 €
-11 496 120 €
-8 335 914 €
-4 127 910 €
EBITDA
-1 156 116 €
-7 045 496 €
-8 362 647 €
-7 528 983 €
-9 010 086 €
-8 534 984 €
Net margin
0.5%
1.2%
0.4%
-13.8%
-10.5%
-5.4%
Revenue and income statement
In 2021, HABITAT FRANCE achieves revenue of 64.0 M€. Activity remains stable over the period (CAGR: -3.7%). Slight decline of -3% vs 2020. After deducting consumption (31.1 M€), gross margin stands at 32.8 M€, i.e. a rate of 51%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -1.2 M€, representing -1.8% of revenue. Positive scissor effect: EBITDA margin improves by +8.8 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 334 k€, i.e. 0.5% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2021)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
63 960 994 €
Gross margin (2021)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
32 815 432 €
EBITDA (2021)
?
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
-1 156 116 €
EBIT (2021)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-279 216 €
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
334 390 €
EBITDA margin (2021)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-1.8%
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 150%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 9%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
150.281%
Financial autonomy (2021)
?
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
9.161%
Cash flow / Revenue (2021)
?
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
-2.348%
Repayment capacity (2021)
?
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
-6.387
Asset age ratio (2021)
?
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
Debt ratio
-43.32
-15.785
-17.726
-17.401
-24.861
150.281
Financial autonomy
-30.347
-46.433
-67.777
-71.982
-81.371
9.161
Repayment capacity
-0.603
-0.343
-0.491
-0.391
1.539
-6.387
Cash flow / Revenue
-10.719%
-9.61%
-9.385%
-14.74%
8.284%
-2.348%
Sector positioning
Debt ratio
150.282021
2019
2020
2021
Q1: 3.5
Med: 39.7
Q3: 124.54
Average+50 pts over 3 years
In 2021, the debt ratio of HABITAT FRANCE (150.28) 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
9.16%2021
2019
2020
2021
Q1: 11.17%
Med: 27.16%
Q3: 45.19%
Average
In 2021, the financial autonomy of HABITAT FRANCE (9.2%) 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
-6.39 years2021
2019
2020
2021
Q1: 0.0 years
Med: 0.84 years
Q3: 2.86 years
Excellent
In 2021, the repayment capacity of HABITAT FRANCE (-6.39) 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 114.44. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2021)
?
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
114.438
Interest coverage (2021)
?
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
-5.17
Liquidity indicators evolution HABITAT FRANCE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
Liquidity ratio
52.152
44.529
41.123
43.049
46.776
114.438
Interest coverage
-1.171
-0.441
0.041
-1.615
-3.166
-5.17
Sector positioning
Liquidity ratio
114.442021
2019
2020
2021
Q1: 119.47
Med: 161.76
Q3: 234.4
Watch+12 pts over 3 years
In 2021, the liquidity ratio of HABITAT FRANCE (114.44) 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
-5.17x2021
2019
2020
2021
Q1: 0.0x
Med: 0.85x
Q3: 3.15x
Average
In 2021, the interest coverage of HABITAT FRANCE (-5.2x) 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: 8 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 274 days. Excellent situation: suppliers finance 266 days of the operating cycle (retail model). Inventory turnover is 34 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 270 days of revenue, i.e. 47.9 M€ to permanently finance. Over 2016-2021, WCR increased by +193%, requiring additional financing.
Operating WCR (2021)
?
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
47 902 307 €
Customer credit (2021)
?
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
8 j
Supplier credit (2021)
?
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
274 j
Inventory turnover (2021)
?
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
34 j
WCR in days of revenue (2021)
?
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
270 j
WCR and payment terms evolution HABITAT FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
Operating WCR
16 350 956 €
16 315 985 €
21 941 195 €
23 384 741 €
18 510 822 €
47 902 307 €
Inventory turnover (days)
46
47
46
42
40
34
Customer payment term (days)
30
27
28
56
7
8
Supplier payment term (days)
178
231
271
300
313
274
Positioning of HABITAT FRANCE in its sector
Comparison with sector Commerce de détail de meubles
Valuation estimate
Based on 54 transactions of similar company sales
in 2021,
the value of HABITAT FRANCE is estimated at
6 191 764 €
(range 4 587 484€ - 14 517 682€).
The price/revenue ratio is 0.16x
(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 value2021
54 tx
4587k€6191k€14517k€
6 191 764 €Range: 4 587 484€ - 14 517 682€
NAF 5 année 2021
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
63 960 994 €×0.16x
Estimation9 995 490 €
7 442 081€ - 23 047 457€
Net Income Multiple20%
334 390 €×1.5x
Estimation486 177 €
305 590€ - 1 723 021€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 54 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 HABITAT FRANCE with other companies in the same sector:
Yes, HABITAT FRANCE generated a net profit of 334 k€ in 2021.
Where is the headquarters of HABITAT FRANCE ?
The headquarters of HABITAT FRANCE is located in AUBERVILLIERS (93300), in the department Seine-Saint-Denis.
Where to find the tax return of HABITAT FRANCE ?
The tax return of HABITAT FRANCE 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 HABITAT FRANCE operate?
HABITAT FRANCE 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