Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2008-04-01 (18 years)Status: ActiveBusiness sector: Commerce de détail de meublesLocation: THAON-LES-VOSGES (88150), Vosges
MEUBLES FILIOL : revenue, balance sheet and financial ratios
MEUBLES FILIOL is a French company
founded 18 years ago,
specialized in the sector Commerce de détail de meubles.
Based in THAON-LES-VOSGES (88150),
this company of category PME
shows in 2020 a revenue of 623 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MEUBLES FILIOL (SIREN 503566523)
Indicator
2021
2020
2018
2017
Revenue
N/C
622 958 €
767 668 €
783 697 €
Net income
70 319 €
-9 256 €
33 486 €
37 910 €
EBITDA
N/C
-7 530 €
38 987 €
44 500 €
Net margin
N/C
-1.5%
4.4%
4.8%
Revenue and income statement
In 2021, MEUBLES FILIOL generates positive net income of 70 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2017-2021: 38 k€ -> 70 k€.
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
70 319 €
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 42%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 53%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
41.683%
Financial autonomy (2021)
?
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
53.43%
Asset age ratio (2021)
?
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
2017
2018
2020
2021
Debt ratio
18.276
14.167
8.376
41.683
Financial autonomy
60.916
62.432
74.827
53.43
Repayment capacity
1.218
1.128
-2.846
None
Cash flow / Revenue
4.957%
4.42%
-1.231%
None%
Sector positioning
Debt ratio
41.682021
2018
2020
2021
Q1: 3.5
Med: 39.7
Q3: 124.54
Average+7 pts over 3 years
In 2021, the debt ratio of MEUBLES FILIOL (41.68) 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
53.43%2021
2018
2020
2021
Q1: 11.17%
Med: 27.16%
Q3: 45.19%
Excellent
In 2021, the financial autonomy of MEUBLES FILIOL (53.4%) 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
-2.85 years2020
2018
2020
Q1: 0.0 years
Med: 0.74 years
Q3: 3.43 years
Excellent-39 pts over 2 years
In 2020, the repayment capacity of MEUBLES FILIOL (-2.85) 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 284.36. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2021)
?
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
284.357
Liquidity indicators evolution MEUBLES FILIOL
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2020
2021
Liquidity ratio
203.375
186.51
237.083
284.357
Interest coverage
0.0
0.0
-2.311
None
Sector positioning
Liquidity ratio
284.362021
2018
2020
2021
Q1: 119.47
Med: 161.76
Q3: 234.4
Excellent+10 pts over 3 years
In 2021, the liquidity ratio of MEUBLES FILIOL (284.36) 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
-2.31x2020
2018
2020
Q1: 0.0x
Med: 0.46x
Q3: 3.44x
Average
In 2020, the interest coverage of MEUBLES FILIOL (-2.3x) 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 (2021)
?
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 (2021)
?
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 (2021)
?
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 (2021)
?
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 FILIOL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2020
2021
Operating WCR
132 688 €
151 315 €
117 664 €
0 €
Inventory turnover (days)
76
72
83
0
Customer payment term (days)
9
9
2
0
Supplier payment term (days)
33
60
24
0
Positioning of MEUBLES FILIOL in its sector
Comparison with sector Commerce de détail de meubles
Valuation estimate
Based on 54 transactions of similar company sales
in 2021,
the value of MEUBLES FILIOL is estimated at
102 238 €
(range 64 262€ - 362 334€).
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 value2021
54 tx
64k€102k€362k€
102 238 €Range: 64 262€ - 362 334€
NAF 5 année 2021
Valuation method used
Net Income Multiple
70 319 €
×
1.5x
=102 238 €
Range: 64 263€ - 362 335€
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 54 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 FILIOL with other companies in the same sector:
Yes, MEUBLES FILIOL generated a net profit of 70 k€ in 2021.
Where is the headquarters of MEUBLES FILIOL ?
The headquarters of MEUBLES FILIOL is located in THAON-LES-VOSGES (88150), in the department Vosges.
Where to find the tax return of MEUBLES FILIOL ?
The tax return of MEUBLES FILIOL 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 FILIOL operate?
MEUBLES FILIOL 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