Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2012-11-15 (13 years)Status: ActiveBusiness sector: Commerce de détail de meublesLocation: TAILLECOURT (25400), Doubs
IDEALE CUISINE SAS : revenue, balance sheet and financial ratios
IDEALE CUISINE SAS is a French company
founded 13 years ago,
specialized in the sector Commerce de détail de meubles.
Based in TAILLECOURT (25400),
this company of category PME
shows in 2020 a revenue of 1.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - IDEALE CUISINE SAS (SIREN 789547163)
Indicator
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
1 470 281 €
1 697 056 €
1 459 697 €
1 622 356 €
1 552 424 €
Net income
116 234 €
130 793 €
-78 129 €
26 026 €
10 081 €
35 766 €
27 265 €
EBITDA
N/C
N/C
-43 754 €
27 210 €
68 681 €
125 280 €
88 275 €
Net margin
N/C
N/C
-5.3%
1.5%
0.7%
2.2%
1.8%
Revenue and income statement
In 2022, IDEALE CUISINE SAS generates positive net income of 116 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2022: 27 k€ -> 116 k€.
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
116 234 €
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 46%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 32%. The balance between equity and debt is satisfactory.
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
46.427%
Financial autonomy (2022)
?
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
32.027%
Asset age ratio (2022)
?
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
Debt ratio
287.481
132.144
58.695
23.543
752.346
99.413
46.427
Financial autonomy
9.368
14.828
16.642
25.441
4.611
21.036
32.027
Repayment capacity
2.219
1.194
1.258
4.034
-3.604
None
None
Cash flow / Revenue
4.874%
6.429%
3.333%
0.442%
-3.829%
None%
None%
Sector positioning
Debt ratio
46.432022
2020
2021
2022
Q1: 3.01
Med: 33.75
Q3: 108.56
Average-21 pts over 3 years
In 2022, the debt ratio of IDEALE CUISINE SAS (46.43) 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
32.03%2022
2020
2021
2022
Q1: 11.03%
Med: 27.57%
Q3: 46.91%
Good+31 pts over 3 years
In 2022, the financial autonomy of IDEALE CUISINE SAS (32.0%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
-3.6 years2020
2020
Q1: 0.0 years
Med: 0.74 years
Q3: 3.43 years
Excellent
In 2020, the repayment capacity of IDEALE CUISINE SAS (-3.60) 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 147.31. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2022)
?
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
147.305
Liquidity indicators evolution IDEALE CUISINE SAS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
Liquidity ratio
110.276
116.765
105.565
88.658
116.47
130.865
147.305
Interest coverage
3.78
4.687
8.684
2.466
-0.606
None
None
Sector positioning
Liquidity ratio
147.312022
2020
2021
2022
Q1: 113.85
Med: 155.36
Q3: 239.66
Average+20 pts over 3 years
In 2022, the liquidity ratio of IDEALE CUISINE SAS (147.31) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
-0.61x2020
2020
Q1: 0.0x
Med: 0.46x
Q3: 3.44x
Average
In 2020, the interest coverage of IDEALE CUISINE SAS (-0.6x) 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 (2022)
?
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 (2022)
?
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 (2022)
?
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 (2022)
?
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 IDEALE CUISINE SAS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
Operating WCR
-46 060 €
-134 737 €
-121 184 €
18 379 €
-47 108 €
0 €
0 €
Inventory turnover (days)
24
16
21
5
7
0
0
Customer payment term (days)
12
2
4
8
8
0
0
Supplier payment term (days)
34
32
41
21
25
0
0
Positioning of IDEALE CUISINE SAS in its sector
Comparison with sector Commerce de détail de meubles
Valuation estimate
Based on 61 transactions of similar company sales
in 2022,
the value of IDEALE CUISINE SAS is estimated at
398 446 €
(range 148 168€ - 783 212€).
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 value2022
61 tx
148k€398k€783k€
398 446 €Range: 148 168€ - 783 212€
NAF 5 année 2022
Valuation method used
Net Income Multiple
116 234 €
×
3.4x
=398 447 €
Range: 148 168€ - 783 213€
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 61 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 IDEALE CUISINE SAS with other companies in the same sector:
Frequently asked questions about IDEALE CUISINE SAS
What is the revenue of IDEALE CUISINE SAS ?
The revenue of IDEALE CUISINE SAS in 2020 is 1.5 M€.
Is IDEALE CUISINE SAS profitable?
Yes, IDEALE CUISINE SAS generated a net profit of 116 k€ in 2022.
Where is the headquarters of IDEALE CUISINE SAS ?
The headquarters of IDEALE CUISINE SAS is located in TAILLECOURT (25400), in the department Doubs.
Where to find the tax return of IDEALE CUISINE SAS ?
The tax return of IDEALE CUISINE SAS 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 IDEALE CUISINE SAS operate?
IDEALE CUISINE SAS 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