Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2003-03-01 (23 years)Status: ActiveBusiness sector: Commerce de détail de meublesLocation: SAINTES (17100), Charente-Maritime
JFP AMENAGEMENTS : revenue, balance sheet and financial ratios
JFP AMENAGEMENTS is a French company
founded 23 years ago,
specialized in the sector Commerce de détail de meubles.
Based in SAINTES (17100),
this company of category PME
shows in 2024 a revenue of 951 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - JFP AMENAGEMENTS (SIREN 445264377)
Indicator
2024
2023
2022
2021
2020
2019
2018
2016
Revenue
950 638 €
1 347 715 €
1 407 451 €
1 536 210 €
N/C
N/C
1 462 016 €
N/C
Net income
-37 032 €
68 975 €
44 130 €
72 164 €
52 573 €
33 062 €
47 852 €
50 955 €
EBITDA
-34 488 €
91 629 €
64 838 €
104 377 €
N/C
N/C
68 260 €
N/C
Net margin
-3.9%
5.1%
3.1%
4.7%
N/C
N/C
3.3%
N/C
Revenue and income statement
In 2024, JFP AMENAGEMENTS achieves revenue of 951 k€. Revenue is declining over the period 2018-2024 (CAGR: -6.9%). Significant drop of -29% vs 2023. After deducting consumption (437 k€), gross margin stands at 514 k€, i.e. a rate of 54%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -34 k€, representing -3.6% of revenue. Warning negative scissor effect: despite revenue change (-29%), EBITDA varies by -138%, reducing margin by 10.4 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -37 k€ (-3.9% 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
950 638 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
513 700 €
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
-34 488 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-38 804 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-37 032 €
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
-3.6%
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 114%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 16%. 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
113.993%
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
16.464%
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
-3.438%
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
-0.955
Asset age ratio (2024)
?
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
2018
2019
2020
2021
2022
2023
2024
Debt ratio
28.218
18.911
20.994
76.184
63.548
59.049
43.487
113.993
Financial autonomy
46.421
43.261
30.959
23.458
25.728
22.721
32.489
16.464
Repayment capacity
None
0.762
None
None
1.3
1.471
0.713
-0.955
Cash flow / Revenue
None%
3.998%
None%
None%
5.521%
3.897%
5.729%
-3.438%
Sector positioning
Debt ratio
113.992024
2022
2023
2024
Q1: 1.63
Med: 24.85
Q3: 81.95
Average+16 pts over 3 years
In 2024, the debt ratio of JFP AMENAGEMENTS (113.99) 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
16.46%2024
2022
2023
2024
Q1: 11.72%
Med: 29.88%
Q3: 50.21%
Average-11 pts over 3 years
In 2024, the financial autonomy of JFP AMENAGEMENTS (16.5%) 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
-0.95 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.47 years
Q3: 2.71 years
Excellent-33 pts over 3 years
In 2024, the repayment capacity of JFP AMENAGEMENTS (-0.95) 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 56.47. 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
56.473
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
-2.12
Liquidity indicators evolution JFP AMENAGEMENTS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
154.11
122.175
98.769
124.38
120.785
103.1
118.148
56.473
Interest coverage
None
1.314
None
None
0.844
1.485
0.829
-2.12
Sector positioning
Liquidity ratio
56.472024
2022
2023
2024
Q1: 115.32
Med: 162.76
Q3: 261.62
Watch-10 pts over 3 years
In 2024, the liquidity ratio of JFP AMENAGEMENTS (56.47) 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
-2.12x2024
2022
2023
2024
Q1: 0.0x
Med: 0.87x
Q3: 6.35x
Average-29 pts over 3 years
In 2024, the interest coverage of JFP AMENAGEMENTS (-2.1x) 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: 10 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 63 days. Excellent situation: suppliers finance 53 days of the operating cycle (retail model). Inventory turnover is 15 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 37 days of revenue, i.e. 97 k€ to permanently finance.
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
97 269 €
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
10 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
63 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
15 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
37 j
WCR and payment terms evolution JFP AMENAGEMENTS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2018
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
26 945 €
0 €
0 €
-138 474 €
-92 695 €
46 092 €
97 269 €
Inventory turnover (days)
0
26
0
0
17
19
17
15
Customer payment term (days)
0
5
0
0
8
6
6
10
Supplier payment term (days)
0
17
0
0
22
26
28
63
Positioning of JFP AMENAGEMENTS in its sector
Comparison with sector Commerce de détail de meubles
Valuation estimate
Based on 61 transactions of similar company sales
in 2024,
the value of JFP AMENAGEMENTS is estimated at
209 404 €
(range 154 984€ - 274 737€).
The price/revenue ratio is 0.22x
(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 value2024
61 tx
154k€209k€274k€
209 404 €Range: 154 984€ - 274 737€
NAF 5 année 2024
Valuation method used
Revenue Multiple
950 638 €
×
0.22x
=209 404 €
Range: 154 985€ - 274 737€
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 JFP AMENAGEMENTS with other companies in the same sector:
The revenue of JFP AMENAGEMENTS in 2024 is 951 k€.
Is JFP AMENAGEMENTS profitable?
JFP AMENAGEMENTS recorded a net loss in 2024.
Where is the headquarters of JFP AMENAGEMENTS ?
The headquarters of JFP AMENAGEMENTS is located in SAINTES (17100), in the department Charente-Maritime.
Where to find the tax return of JFP AMENAGEMENTS ?
The tax return of JFP AMENAGEMENTS 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 JFP AMENAGEMENTS operate?
JFP AMENAGEMENTS 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