Employees: 01 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1994-10-01 (31 years)Status: ActiveBusiness sector: Commerce de détail de meublesLocation: PARIS (75011), Paris
LAURENT BOURGOIS DECORATION : revenue, balance sheet and financial ratios
LAURENT BOURGOIS DECORATION is a French company
founded 31 years ago,
specialized in the sector Commerce de détail de meubles.
Based in PARIS (75011),
this company of category PME
shows in 2017 a revenue of 476 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LAURENT BOURGOIS DECORATION (SIREN 398688739)
Indicator
2018
2017
2016
Revenue
N/C
475 819 €
1 174 188 €
Net income
93 788 €
-212 240 €
227 234 €
EBITDA
N/C
-215 956 €
242 396 €
Net margin
N/C
-44.6%
19.4%
Revenue and income statement
In 2018, LAURENT BOURGOIS DECORATION generates positive net income of 94 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2018: 227 k€ -> 94 k€.
Net income (2018)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
93 788 €
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 0%. 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 81%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2018)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
0.105%
Financial autonomy (2018)
?
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
80.76%
Asset age ratio (2018)
?
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
Debt ratio
0.071
0.171
0.105
Financial autonomy
78.714
74.865
80.76
Repayment capacity
0.001
-0.001
None
Cash flow / Revenue
20.664%
-45.133%
None%
Sector positioning
Debt ratio
0.12018
2016
2017
2018
Q1: 0.38
Med: 19.32
Q3: 83.33
Excellent
In 2018, the debt ratio of LAURENT BOURGOIS DECORATION (0.10) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
80.76%2018
2016
2017
2018
Q1: 8.84%
Med: 27.58%
Q3: 49.73%
Excellent
In 2018, the financial autonomy of LAURENT BOURGOIS DECORATION (80.8%) 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
-0.0 years2017
2016
2017
Q1: 0.0 years
Med: 0.29 years
Q3: 2.0 years
Excellent
In 2017, the repayment capacity of LAURENT BOURGOIS DECORATION (-0.00) 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 500.91. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2018)
?
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
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
Liquidity ratio
452.822
376.352
500.914
Interest coverage
0.0
0.0
None
Sector positioning
Liquidity ratio
500.912018
2016
2017
2018
Q1: 100.06
Med: 140.93
Q3: 217.44
Excellent
In 2018, the liquidity ratio of LAURENT BOURGOIS DECORATION (500.91) 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
0.0x2017
2016
2017
Q1: 0.0x
Med: 0.68x
Q3: 5.5x
Average
In 2017, the interest coverage of LAURENT BOURGOIS DECORATION (0.0x) 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 (2018)
?
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 (2018)
?
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 (2018)
?
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 (2018)
?
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 LAURENT BOURGOIS DECORATION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
Operating WCR
141 255 €
73 181 €
0 €
Inventory turnover (days)
0
0
0
Customer payment term (days)
38
58
0
Supplier payment term (days)
4
5
0
Positioning of LAURENT BOURGOIS DECORATION in its sector
Comparison with sector Commerce de détail de meubles
Valuation estimate
Based on 119 transactions of similar company sales
in 2018,
the value of LAURENT BOURGOIS DECORATION is estimated at
349 161 €
(range 170 106€ - 1 242 285€).
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.
Estimated enterprise value2018
119 transactions
170k€349k€1242k€
349 161 €Range: 170 106€ - 1 242 285€
NAF 5 année 2018
Valuation method used
Net Income Multiple
93 788 €
×
3.7x
=349 161 €
Range: 170 106€ - 1 242 285€
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 119 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 LAURENT BOURGOIS DECORATION with other companies in the same sector:
Frequently asked questions about LAURENT BOURGOIS DECORATION
What is the revenue of LAURENT BOURGOIS DECORATION ?
The revenue of LAURENT BOURGOIS DECORATION in 2017 is 476 k€.
Is LAURENT BOURGOIS DECORATION profitable?
Yes, LAURENT BOURGOIS DECORATION generated a net profit of 94 k€ in 2018.
Where is the headquarters of LAURENT BOURGOIS DECORATION ?
The headquarters of LAURENT BOURGOIS DECORATION is located in PARIS (75011), in the department Paris.
Where to find the tax return of LAURENT BOURGOIS DECORATION ?
The tax return of LAURENT BOURGOIS 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 LAURENT BOURGOIS DECORATION operate?
LAURENT BOURGOIS DECORATION 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