Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1994-03-14 (32 years)Status: ActiveBusiness sector: Commerce de détail de meublesLocation: GONFREVILLE-L'ORCHER (76700), Seine-Maritime
MEUBLICIS SA : revenue, balance sheet and financial ratios
MEUBLICIS SA is a French company
founded 32 years ago,
specialized in the sector Commerce de détail de meubles.
Based in GONFREVILLE-L'ORCHER (76700),
this company of category PME
shows in 2025 a revenue of 6.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MEUBLICIS SA (SIREN 394338156)
Indicator
2025
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
6 674 224 €
N/C
N/C
N/C
N/C
9 195 362 €
N/C
5 791 174 €
5 321 417 €
Net income
-679 259 €
-156 245 €
-307 303 €
44 462 €
117 912 €
-17 621 €
-110 589 €
30 925 €
-71 768 €
EBITDA
-248 650 €
N/C
N/C
N/C
N/C
142 627 €
N/C
-247 952 €
-274 270 €
Net margin
-10.2%
N/C
N/C
N/C
N/C
-0.2%
N/C
0.5%
-1.3%
Revenue and income statement
In 2025, MEUBLICIS SA achieves revenue of 6.7 M€. Revenue is growing positively over 9 years (CAGR: +2.9%). After deducting consumption (3.0 M€), gross margin stands at 3.7 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 -249 k€, representing -3.7% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -679 k€ (-10.2% of revenue), which will impact equity.
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
6 674 224 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
3 661 649 €
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
-248 650 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-717 836 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-679 259 €
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
-3.7%
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 244%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 18%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
243.714%
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
18.116%
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
-6.069%
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
-5.12
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
2017
2018
2019
2020
2021
2022
2023
2024
2025
Debt ratio
4.033
25.039
0.419
61.524
60.522
63.866
64.006
73.963
243.714
Financial autonomy
57.466
52.239
55.828
37.139
36.063
30.795
33.964
34.216
18.116
Repayment capacity
-0.039
-2.36
None
-46.517
None
None
None
None
-5.12
Cash flow / Revenue
-3.639%
-3.588%
None%
-0.263%
None%
None%
None%
None%
-6.069%
Sector positioning
Debt ratio
243.712025
2023
2024
2025
Q1: 0.93
Med: 15.8
Q3: 62.78
Watch+12 pts over 3 years
In 2025, the debt ratio of MEUBLICIS SA (243.71) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
18.12%2025
2023
2024
2025
Q1: 16.18%
Med: 36.96%
Q3: 56.64%
Average-29 pts over 3 years
In 2025, the financial autonomy of MEUBLICIS SA (18.1%) 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
-5.12 years2025
2025
Q1: -0.18 years
Med: 0.16 years
Q3: 1.73 years
Excellent
In 2025, the repayment capacity of MEUBLICIS SA (-5.12) 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 200.07. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
200.068
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
-20.322
Liquidity indicators evolution MEUBLICIS SA
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
2025
Liquidity ratio
212.576
262.149
196.622
226.901
202.146
160.229
166.832
175.212
200.068
Interest coverage
-0.517
-2.413
None
2.909
None
None
None
None
-20.322
Sector positioning
Liquidity ratio
200.072025
2023
2024
2025
Q1: 122.17
Med: 174.02
Q3: 270.04
Good+6 pts over 3 years
In 2025, the liquidity ratio of MEUBLICIS SA (200.07) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
-20.32x2025
2025
Q1: -0.05x
Med: 0.77x
Q3: 5.5x
Watch
In 2025, the interest coverage of MEUBLICIS SA (-20.3x) 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: 1 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 36 days. Excellent situation: suppliers finance 35 days of the operating cycle (retail model). Inventory turnover is 85 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 118 days of revenue, i.e. 2.2 M€ to permanently finance.
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
2 179 802 €
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
1 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
36 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
85 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
118 j
WCR and payment terms evolution MEUBLICIS SA
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
2025
Operating WCR
2 084 559 €
2 231 281 €
0 €
1 023 904 €
0 €
0 €
0 €
0 €
2 179 802 €
Inventory turnover (days)
96
99
0
60
0
0
0
0
85
Customer payment term (days)
11
9
0
17
0
0
0
0
1
Supplier payment term (days)
40
27
0
29
0
0
0
0
36
Positioning of MEUBLICIS SA 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 760 514€ to 2 109 177€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2025
Indicative
760k€1117k€2109k€
1 117 241 €Range: 760 514€ - 2 109 177€
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 MEUBLICIS SA with other companies in the same sector:
The headquarters of MEUBLICIS SA is located in GONFREVILLE-L'ORCHER (76700), in the department Seine-Maritime.
Where to find the tax return of MEUBLICIS SA ?
The tax return of MEUBLICIS SA 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 MEUBLICIS SA operate?
MEUBLICIS SA 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