Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2004-04-30 (21 years)Status: ActiveBusiness sector: Commerce de détail d'autres équipements du foyerLocation: PARIS (75006), Paris
HOME DECORATION : revenue, balance sheet and financial ratios
HOME DECORATION is a French company
founded 21 years ago,
specialized in the sector Commerce de détail d'autres équipements du foyer.
Based in PARIS (75006),
this company of category PME
shows in 2016 a revenue of 1.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - HOME DECORATION (SIREN 453615767)
Indicator
2021
2016
2015
Revenue
N/C
1 572 262 €
1 909 496 €
Net income
17 928 €
-352 360 €
-10 083 €
EBITDA
N/C
-188 108 €
20 720 €
Net margin
N/C
-22.4%
-0.5%
Revenue and income statement
In 2021, HOME DECORATION generates positive net income of 18 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
17 928 €
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 24%. The balance between equity and debt is satisfactory.
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
7.988%
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
24.09%
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
2015
2016
2021
Debt ratio
10.613
14.485
7.988
Financial autonomy
70.687
58.825
24.09
Repayment capacity
10.078
-1.381
None
Cash flow / Revenue
1.241%
-13.82%
None%
Sector positioning
Debt ratio
7.992021
2015
2016
2021
Q1: 1.81
Med: 43.39
Q3: 118.16
Good-6 pts over 3 years
In 2021, the debt ratio of HOME DECORATION (7.99) 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
24.09%2021
2015
2016
2021
Q1: 12.85%
Med: 32.78%
Q3: 53.66%
Average-36 pts over 3 years
In 2021, the financial autonomy of HOME DECORATION (24.1%) 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
-1.38 years2016
2015
2016
Q1: 0.0 years
Med: 0.09 years
Q3: 2.6 years
Excellent-53 pts over 2 years
In 2016, the repayment capacity of HOME DECORATION (-1.38) 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 105.52. 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
105.519
Liquidity indicators evolution HOME DECORATION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2021
Liquidity ratio
225.656
184.861
105.519
Interest coverage
88.074
-3.541
None
Sector positioning
Liquidity ratio
105.522021
2015
2016
2021
Q1: 137.36
Med: 218.15
Q3: 338.72
Watch-49 pts over 3 years
In 2021, the liquidity ratio of HOME DECORATION (105.52) 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
-3.54x2016
2015
2016
Q1: 0.0x
Med: 0.01x
Q3: 6.1x
Average-50 pts over 2 years
In 2016, the interest coverage of HOME DECORATION (-3.5x) 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 (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
0 €
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
0 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
0 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
0 j
WCR and payment terms evolution HOME DECORATION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2021
Operating WCR
954 252 €
967 601 €
0 €
Inventory turnover (days)
121
138
0
Customer payment term (days)
1
0
0
Supplier payment term (days)
6
36
0
Positioning of HOME DECORATION in its sector
Comparison with sector Commerce de détail d'autres équipements du foyer
Valuation estimate
Based on 54 transactions of similar company sales
in 2021,
the value of HOME DECORATION is estimated at
26 065 €
(range 16 383€ - 92 378€).
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
16k€26k€92k€
26 065 €Range: 16 383€ - 92 378€
NAF 5 année 2021
Valuation method used
Net Income Multiple
17 928 €
×
1.5x
=26 066 €
Range: 16 384€ - 92 378€
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 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 d'autres équipements du foyer)
Compare HOME DECORATION with other companies in the same sector:
Yes, HOME DECORATION generated a net profit of 18 k€ in 2021.
Where is the headquarters of HOME DECORATION ?
The headquarters of HOME DECORATION is located in PARIS (75006), in the department Paris.
Where to find the tax return of HOME DECORATION ?
The tax return of HOME DECORATION 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 HOME DECORATION operate?
HOME DECORATION operates in the sector Commerce de détail d'autres équipements du foyer (NAF code 47.59B). 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