Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2012-01-01 (14 years)Status: ActiveBusiness sector: Commerce de détail de meublesLocation: MELUN (77000), Seine-et-Marne
LES CUISINES PTIBOU : revenue, balance sheet and financial ratios
LES CUISINES PTIBOU is a French company
founded 14 years ago,
specialized in the sector Commerce de détail de meubles.
Based in MELUN (77000),
this company of category PME
shows in 2025 a revenue of 3.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LES CUISINES PTIBOU (SIREN 539369074)
Indicator
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
3 799 300 €
3 800 871 €
4 351 007 €
4 989 734 €
4 300 332 €
3 215 260 €
3 595 851 €
3 228 433 €
3 154 913 €
2 685 579 €
Net income
122 099 €
190 506 €
247 467 €
284 778 €
123 178 €
82 378 €
114 769 €
185 938 €
241 325 €
72 592 €
EBITDA
280 794 €
297 439 €
510 392 €
711 711 €
348 875 €
299 615 €
306 277 €
358 592 €
434 541 €
200 821 €
Net margin
3.2%
5.0%
5.7%
5.7%
2.9%
2.6%
3.2%
5.8%
7.6%
2.7%
Revenue and income statement
In 2025, LES CUISINES PTIBOU achieves revenue of 3.8 M€. Revenue is growing positively over 10 years (CAGR: +3.9%). Slight decline of -0% vs 2024. After deducting consumption (2.0 M€), gross margin stands at 1.8 M€, i.e. a rate of 47%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 281 k€, representing 7.4% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 122 k€, i.e. 3.2% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
3 799 300 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 772 563 €
EBITDA (2025)
?
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
280 794 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
28 884 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
122 099 €
EBITDA margin (2025)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
7.4%
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 38%. The balance between equity and debt is satisfactory. Cash flow represents 3.4% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
Debt ratio (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
0.0%
Financial autonomy (2025)
?
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
37.92%
Cash flow / Revenue (2025)
?
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
3.439%
Repayment capacity (2025)
?
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
0.0
Asset age ratio (2025)
?
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
2023
2024
2025
Debt ratio
93.659
28.456
10.254
0.0
24.136
11.217
6.503
4.166
1.567
0.0
Financial autonomy
14.541
29.931
37.892
40.175
35.049
22.395
25.898
29.388
34.204
37.92
Repayment capacity
1.911
0.48
0.313
0.0
1.847
0.37
0.131
0.096
0.056
0.0
Cash flow / Revenue
3.727%
8.379%
6.417%
5.316%
3.368%
3.503%
6.34%
6.329%
5.294%
3.439%
Sector positioning
Debt ratio
0.02025
2023
2024
2025
Q1: 0.93
Med: 15.8
Q3: 62.78
Excellent
In 2025, the debt ratio of LES CUISINES PTIBOU (0.00) 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
37.92%2025
2023
2024
2025
Q1: 16.18%
Med: 36.96%
Q3: 56.64%
Good
In 2025, the financial autonomy of LES CUISINES PTIBOU (37.9%) 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
0.0 years2025
2023
2024
2025
Q1: -0.18 years
Med: 0.16 years
Q3: 1.73 years
Good+10 pts over 3 years
In 2025, the repayment capacity of LES CUISINES PTIBOU (0.00) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 145.58. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 0.0x. Danger: operating income does not cover interest charges, unsustainable situation.
Liquidity ratio (2025)
?
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
145.582
Interest coverage (2025)
?
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
0.01
Liquidity indicators evolution LES CUISINES PTIBOU
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Liquidity ratio
98.639
126.508
138.503
144.203
159.325
117.81
123.61
127.211
137.356
145.582
Interest coverage
4.819
1.597
1.182
0.496
0.0
0.024
0.04
0.039
0.037
0.01
Sector positioning
Liquidity ratio
145.582025
2023
2024
2025
Q1: 122.17
Med: 174.02
Q3: 270.04
Average+6 pts over 3 years
In 2025, the liquidity ratio of LES CUISINES PTIBOU (145.58) 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
0.01x2025
2023
2024
2025
Q1: -0.05x
Med: 0.77x
Q3: 5.5x
Average
In 2025, the interest coverage of LES CUISINES PTIBOU (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. Average customer payment term: 2 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 34 days. Excellent situation: suppliers finance 32 days of the operating cycle (retail model). Inventory turnover is 28 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 60 days of revenue, i.e. 635 k€ to permanently finance. Over 2016-2025, WCR increased by +1238%, requiring additional financing.
Operating WCR (2025)
?
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
635 319 €
Customer credit (2025)
?
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
2 j
Supplier credit (2025)
?
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
34 j
Inventory turnover (2025)
?
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
28 j
WCR in days of revenue (2025)
?
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
60 j
WCR and payment terms evolution LES CUISINES PTIBOU
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Operating WCR
-55 806 €
-212 610 €
410 431 €
454 983 €
616 237 €
35 994 €
205 028 €
511 374 €
426 078 €
635 319 €
Inventory turnover (days)
37
31
29
25
50
38
20
33
33
28
Customer payment term (days)
2
2
2
2
2
2
2
2
3
2
Supplier payment term (days)
36
25
39
41
36
30
42
44
36
34
Positioning of LES CUISINES PTIBOU in its sector
Comparison with sector Commerce de détail de meubles
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (39 transactions).
This range of 270 632€ to 1 398 325€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2025
Indicative
270k€539k€1398k€
539 710 €Range: 270 632€ - 1 398 325€
NAF 5 année 2025
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 39 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 LES CUISINES PTIBOU with other companies in the same sector:
Frequently asked questions about LES CUISINES PTIBOU
What is the revenue of LES CUISINES PTIBOU ?
The revenue of LES CUISINES PTIBOU in 2025 is 3.8 M€.
Is LES CUISINES PTIBOU profitable?
Yes, LES CUISINES PTIBOU generated a net profit of 122 k€ in 2025.
Where is the headquarters of LES CUISINES PTIBOU ?
The headquarters of LES CUISINES PTIBOU is located in MELUN (77000), in the department Seine-et-Marne.
Where to find the tax return of LES CUISINES PTIBOU ?
The tax return of LES CUISINES PTIBOU 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 LES CUISINES PTIBOU operate?
LES CUISINES PTIBOU 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