Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1994-07-01 (31 years)Status: ActiveBusiness sector: Commerce de détail de meublesLocation: MONTBRISON (42600), Loire
MEUBLES ANDRE GAY : revenue, balance sheet and financial ratios
MEUBLES ANDRE GAY is a French company
founded 31 years ago,
specialized in the sector Commerce de détail de meubles.
Based in MONTBRISON (42600),
this company of category PME
shows in 2022 a revenue of 769 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MEUBLES ANDRE GAY (SIREN 397550294)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
769 365 €
N/C
N/C
743 613 €
707 685 €
899 987 €
858 578 €
Net income
12 235 €
59 039 €
2 003 €
61 570 €
32 092 €
1 997 €
1 436 €
26 050 €
3 269 €
EBITDA
N/C
N/C
6 046 €
N/C
N/C
-14 120 €
-25 538 €
30 760 €
-23 727 €
Net margin
N/C
N/C
0.3%
N/C
N/C
0.3%
0.2%
2.9%
0.4%
Revenue and income statement
In 2024, MEUBLES ANDRE GAY generates positive net income of 12 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 3 k€ -> 12 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
12 235 €
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 1%. 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 48%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
0.539%
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
48.488%
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
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
170.614
89.992
96.797
70.843
54.432
36.088
18.187
13.312
0.539
Financial autonomy
11.905
16.136
19.438
20.689
22.634
34.072
33.161
48.953
48.488
Repayment capacity
22.082
2.511
8.548
-21.138
None
None
4.697
None
None
Cash flow / Revenue
0.404%
3.196%
0.99%
-0.257%
None%
None%
0.803%
None%
None%
Sector positioning
Debt ratio
0.542024
2022
2023
2024
Q1: 1.63
Med: 24.85
Q3: 81.95
Excellent-12 pts over 3 years
In 2024, the debt ratio of MEUBLES ANDRE GAY (0.54) 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
48.49%2024
2022
2023
2024
Q1: 11.72%
Med: 29.88%
Q3: 50.21%
Good+16 pts over 3 years
In 2024, the financial autonomy of MEUBLES ANDRE GAY (48.5%) 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
4.7 years2022
2022
Q1: 0.0 years
Med: 0.76 years
Q3: 2.91 years
Watch
In 2022, the repayment capacity of MEUBLES ANDRE GAY (4.70) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 131.10. 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
131.096
Liquidity indicators evolution MEUBLES ANDRE GAY
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
91.893
98.465
90.339
86.421
106.844
120.302
111.369
147.866
131.096
Interest coverage
-12.926
6.658
-9.038
-14.596
None
None
3.821
None
None
Sector positioning
Liquidity ratio
131.12024
2022
2023
2024
Q1: 115.32
Med: 162.76
Q3: 261.62
Average+9 pts over 3 years
In 2024, the liquidity ratio of MEUBLES ANDRE GAY (131.10) 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
3.82x2022
2022
Q1: 0.0x
Med: 0.99x
Q3: 3.87x
Good
In 2022, the interest coverage of MEUBLES ANDRE GAY (3.8x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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 (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
0 €
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
0 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
0 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
0 j
WCR and payment terms evolution MEUBLES ANDRE GAY
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
150 912 €
145 393 €
131 063 €
133 070 €
0 €
0 €
158 489 €
0 €
0 €
Inventory turnover (days)
106
99
104
96
0
0
122
0
0
Customer payment term (days)
9
11
9
11
0
0
8
0
0
Supplier payment term (days)
90
100
104
99
0
0
96
0
0
Positioning of MEUBLES ANDRE GAY 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 MEUBLES ANDRE GAY is estimated at
58 479 €
(range 26 442€ - 97 099€).
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
26k€58k€97k€
58 479 €Range: 26 442€ - 97 099€
NAF 5 année 2024
Valuation method used
Net Income Multiple
12 235 €
×
4.8x
=58 479 €
Range: 26 442€ - 97 100€
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 MEUBLES ANDRE GAY with other companies in the same sector:
Frequently asked questions about MEUBLES ANDRE GAY
What is the revenue of MEUBLES ANDRE GAY ?
The revenue of MEUBLES ANDRE GAY in 2022 is 769 k€.
Is MEUBLES ANDRE GAY profitable?
Yes, MEUBLES ANDRE GAY generated a net profit of 12 k€ in 2024.
Where is the headquarters of MEUBLES ANDRE GAY ?
The headquarters of MEUBLES ANDRE GAY is located in MONTBRISON (42600), in the department Loire.
Where to find the tax return of MEUBLES ANDRE GAY ?
The tax return of MEUBLES ANDRE GAY 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 MEUBLES ANDRE GAY operate?
MEUBLES ANDRE GAY 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