Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2001-12-03 (24 years)Status: ActiveBusiness sector: Commerce de détail de meublesLocation: VIERZON (18100), Cher
MEUBLES H.M. SARL : revenue, balance sheet and financial ratios
MEUBLES H.M. SARL is a French company
founded 24 years ago,
specialized in the sector Commerce de détail de meubles.
Based in VIERZON (18100),
this company of category PME
shows in 2022 a revenue of 1.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MEUBLES H.M. SARL (SIREN 440329258)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
1 466 828 €
N/C
N/C
1 369 041 €
1 364 752 €
N/C
1 208 405 €
Net income
144 236 €
32 949 €
109 402 €
41 866 €
31 361 €
37 068 €
8 945 €
37 306 €
EBITDA
N/C
-12 580 €
N/C
N/C
39 191 €
50 907 €
N/C
23 632 €
Net margin
N/C
2.2%
N/C
N/C
2.3%
2.7%
N/C
3.1%
Revenue and income statement
In 2023, MEUBLES H.M. SARL generates positive net income of 144 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2023: 37 k€ -> 144 k€.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
144 236 €
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 11%. 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.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
10.954%
Financial autonomy (2023)
?
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
37.924%
Asset age ratio (2023)
?
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
Debt ratio
26.371
13.809
12.373
13.383
6.939
20.119
16.272
10.954
Financial autonomy
20.453
20.152
21.653
23.046
24.191
30.847
28.995
37.924
Repayment capacity
1.871
None
0.519
0.815
None
None
-9.066
None
Cash flow / Revenue
2.25%
None%
4.175%
3.24%
None%
None%
-0.455%
None%
Sector positioning
Debt ratio
10.952023
2021
2022
2023
Q1: 2.12
Med: 29.27
Q3: 93.95
Good
In 2023, the debt ratio of MEUBLES H.M. SARL (10.95) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
37.92%2023
2021
2022
2023
Q1: 12.04%
Med: 28.81%
Q3: 48.02%
Good+7 pts over 3 years
In 2023, the financial autonomy of MEUBLES H.M. SARL (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
-9.07 years2022
2022
Q1: 0.0 years
Med: 0.76 years
Q3: 2.91 years
Excellent
In 2022, the repayment capacity of MEUBLES H.M. SARL (-9.07) 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 159.23. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
159.227
Liquidity indicators evolution MEUBLES H.M. SARL
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
124.938
121.368
124.863
127.351
129.626
143.115
138.112
159.227
Interest coverage
2.945
None
0.776
0.765
None
None
-7.949
None
Sector positioning
Liquidity ratio
159.232023
2021
2022
2023
Q1: 117.16
Med: 164.9
Q3: 258.07
Average+8 pts over 3 years
In 2023, the liquidity ratio of MEUBLES H.M. SARL (159.23) 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
-7.95x2022
2022
Q1: 0.0x
Med: 0.99x
Q3: 3.87x
Average
In 2022, the interest coverage of MEUBLES H.M. SARL (-8.0x) 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 (2023)
?
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 (2023)
?
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 (2023)
?
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 (2023)
?
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 H.M. SARL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
443 569 €
0 €
510 404 €
589 838 €
0 €
0 €
664 429 €
0 €
Inventory turnover (days)
75
0
73
76
0
0
78
0
Customer payment term (days)
125
0
133
144
0
0
153
0
Supplier payment term (days)
118
0
133
144
0
0
113
0
Positioning of MEUBLES H.M. SARL in its sector
Comparison with sector Commerce de détail de meubles
Valuation estimate
Based on 55 transactions of similar company sales
in 2023,
the value of MEUBLES H.M. SARL is estimated at
422 012 €
(range 164 031€ - 1 077 759€).
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 value2023
55 tx
164k€422k€1077k€
422 012 €Range: 164 031€ - 1 077 759€
NAF 5 année 2023
Valuation method used
Net Income Multiple
144 236 €
×
2.9x
=422 013 €
Range: 164 031€ - 1 077 759€
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 55 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 H.M. SARL with other companies in the same sector:
Frequently asked questions about MEUBLES H.M. SARL
What is the revenue of MEUBLES H.M. SARL ?
The revenue of MEUBLES H.M. SARL in 2022 is 1.5 M€.
Is MEUBLES H.M. SARL profitable?
Yes, MEUBLES H.M. SARL generated a net profit of 144 k€ in 2023.
Where is the headquarters of MEUBLES H.M. SARL ?
The headquarters of MEUBLES H.M. SARL is located in VIERZON (18100), in the department Cher.
Where to find the tax return of MEUBLES H.M. SARL ?
The tax return of MEUBLES H.M. SARL 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 H.M. SARL operate?
MEUBLES H.M. SARL 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