Employees: 51 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 1991-09-16 (34 years)Status: ActiveBusiness sector: Commerce de détail de meublesLocation: VERTOU (44120), Loire-Atlantique
MAISONS DU MONDE FRANCE : revenue, balance sheet and financial ratios
MAISONS DU MONDE FRANCE is a French company
founded 34 years ago,
specialized in the sector Commerce de détail de meubles.
Based in VERTOU (44120),
this company of category ETI
shows in 2024 a revenue of 804.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MAISONS DU MONDE FRANCE (SIREN 383196656)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
803 952 415 €
909 402 746 €
1 005 048 532 €
1 082 419 258 €
945 580 084 €
970 960 940 €
908 054 864 €
858 253 059 €
780 478 011 €
Net income
-39 239 654 €
35 225 922 €
30 536 281 €
80 738 600 €
44 767 119 €
54 897 383 €
71 274 178 €
53 266 803 €
38 456 290 €
EBITDA
-20 869 611 €
43 550 297 €
73 675 383 €
148 855 523 €
98 534 357 €
114 843 711 €
115 641 299 €
110 395 760 €
102 530 499 €
Net margin
-4.9%
3.9%
3.0%
7.5%
4.7%
5.7%
7.8%
6.2%
4.9%
Revenue and income statement
In 2024, MAISONS DU MONDE FRANCE achieves revenue of 804.0 M€. Revenue is growing positively over 9 years (CAGR: +0.4%). Significant drop of -12% vs 2023. After deducting consumption (363.6 M€), gross margin stands at 440.4 M€, i.e. a rate of 55%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -20.9 M€, representing -2.6% of revenue. Warning negative scissor effect: despite revenue change (-12%), EBITDA varies by -148%, reducing margin by 7.4 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -39.2 M€ (-4.9% 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
803 952 415 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
440 396 252 €
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
-20 869 611 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-32 169 517 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-39 239 654 €
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
-2.6%
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 75%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 26%. The balance between equity and debt is satisfactory.
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
75.225%
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
26.371%
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
-1.418%
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
-8.852
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution MAISONS DU MONDE FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
63.403
32.676
38.738
31.768
0.369
0.275
0.381
9.253
75.225
Financial autonomy
35.085
38.241
35.88
38.499
32.533
42.682
46.032
40.197
26.371
Repayment capacity
1.49
0.805
0.766
0.78
0.013
0.007
0.018
0.239
-8.852
Cash flow / Revenue
8.045%
8.559%
10.168%
8.089%
7.027%
10.32%
6.078%
8.856%
-1.418%
Sector positioning
Debt ratio
75.222024
2022
2023
2024
Q1: 1.63
Med: 24.85
Q3: 81.95
Average+47 pts over 3 years
In 2024, the debt ratio of MAISONS DU MONDE FRANCE (75.22) 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
26.37%2024
2022
2023
2024
Q1: 11.72%
Med: 29.88%
Q3: 50.21%
Average-29 pts over 3 years
In 2024, the financial autonomy of MAISONS DU MONDE FRANCE (26.4%) 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
-8.85 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.47 years
Q3: 2.71 years
Excellent
In 2024, the repayment capacity of MAISONS DU MONDE FRANCE (-8.85) 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 136.49. 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
136.491
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
-37.895
Liquidity indicators evolution MAISONS DU MONDE FRANCE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
176.371
151.615
151.089
155.475
119.77
139.658
137.456
129.643
136.491
Interest coverage
6.964
3.527
3.211
2.952
5.181
1.815
5.954
25.924
-37.895
Sector positioning
Liquidity ratio
136.492024
2022
2023
2024
Q1: 115.32
Med: 162.76
Q3: 261.62
Average
In 2024, the liquidity ratio of MAISONS DU MONDE FRANCE (136.49) 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
-37.9x2024
2022
2023
2024
Q1: 0.0x
Med: 0.87x
Q3: 6.35x
Watch-50 pts over 3 years
In 2024, the interest coverage of MAISONS DU MONDE FRANCE (-37.9x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 14 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 72 days. Excellent situation: suppliers finance 58 days of the operating cycle (retail model). Inventory turnover is 79 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 78 days of revenue, i.e. 174.7 M€ 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
174 650 623 €
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
14 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
72 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
79 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
78 j
WCR and payment terms evolution MAISONS DU MONDE FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
178 573 369 €
146 692 613 €
190 736 924 €
126 690 983 €
-70 474 084 €
109 638 247 €
148 887 890 €
219 684 421 €
174 650 623 €
Inventory turnover (days)
70
57
78
62
52
54
74
70
79
Customer payment term (days)
11
11
18
17
18
22
11
17
14
Supplier payment term (days)
52
58
45
37
49
42
48
68
72
Positioning of MAISONS DU MONDE FRANCE 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 MAISONS DU MONDE FRANCE is estimated at
177 092 544 €
(range 131 070 084€ - 232 344 596€).
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
131070k€177092k€232344k€
177 092 544 €Range: 131 070 084€ - 232 344 596€
NAF 5 année 2024
Valuation method used
Revenue Multiple
803 952 415 €
×
0.22x
=177 092 545 €
Range: 131 070 085€ - 232 344 597€
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 MAISONS DU MONDE FRANCE with other companies in the same sector:
Frequently asked questions about MAISONS DU MONDE FRANCE
What is the revenue of MAISONS DU MONDE FRANCE ?
The revenue of MAISONS DU MONDE FRANCE in 2024 is 804.0 M€.
Is MAISONS DU MONDE FRANCE profitable?
MAISONS DU MONDE FRANCE recorded a net loss in 2024.
Where is the headquarters of MAISONS DU MONDE FRANCE ?
The headquarters of MAISONS DU MONDE FRANCE is located in VERTOU (44120), in the department Loire-Atlantique.
Where to find the tax return of MAISONS DU MONDE FRANCE ?
The tax return of MAISONS DU MONDE FRANCE 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 MAISONS DU MONDE FRANCE operate?
MAISONS DU MONDE FRANCE 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