Employees: 01 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2012-09-17 (13 years)Status: ActiveBusiness sector: Commerce de détail de meublesLocation: SAINT-GERMAIN-EN-LAYE (78100), Yvelines
OAK INTERIOR DESIGN : revenue, balance sheet and financial ratios
OAK INTERIOR DESIGN is a French company
founded 13 years ago,
specialized in the sector Commerce de détail de meubles.
Based in SAINT-GERMAIN-EN-LAYE (78100),
this company of category PME
shows in 2018 a revenue of 372 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - OAK INTERIOR DESIGN (SIREN 753232552)
Indicator
2019
2018
2017
2016
Revenue
N/C
371 844 €
354 207 €
440 491 €
Net income
288 €
331 €
747 €
3 152 €
EBITDA
N/C
6 958 €
1 842 €
27 154 €
Net margin
N/C
0.1%
0.2%
0.7%
Revenue and income statement
In 2019, OAK INTERIOR DESIGN generates positive net income of 288 €. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2019: 3 k€ -> 288 €.
Net income (2019)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
288 €
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 388%. 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 15%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2019)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
387.618%
Financial autonomy (2019)
?
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
14.881%
Asset age ratio (2019)
?
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
Debt ratio
484.865
446.295
420.333
387.618
Financial autonomy
14.547
15.248
16.152
14.881
Repayment capacity
6.392
188.418
21.753
None
Cash flow / Revenue
5.767%
0.229%
1.796%
None%
Sector positioning
Debt ratio
387.622019
2017
2018
2019
Q1: 0.74
Med: 21.44
Q3: 81.83
Average
In 2019, the debt ratio of OAK INTERIOR DESIGN (387.62) 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
14.88%2019
2017
2018
2019
Q1: 9.36%
Med: 26.96%
Q3: 48.43%
Average
In 2019, the financial autonomy of OAK INTERIOR DESIGN (14.9%) 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
21.75 years2018
2017
2018
Q1: 0.0 years
Med: 0.25 years
Q3: 1.81 years
Watch-7 pts over 2 years
In 2018, the repayment capacity of OAK INTERIOR DESIGN (21.75) 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 229.59. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2019)
?
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
229.592
Liquidity indicators evolution OAK INTERIOR DESIGN
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
Liquidity ratio
398.617
378.908
402.995
229.592
Interest coverage
4.401
48.86
8.566
None
Sector positioning
Liquidity ratio
229.592019
2017
2018
2019
Q1: 101.08
Med: 139.53
Q3: 220.33
Excellent
In 2019, the liquidity ratio of OAK INTERIOR DESIGN (229.59) 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
8.57x2018
2017
2018
Q1: 0.0x
Med: 0.41x
Q3: 3.81x
Excellent
In 2018, the interest coverage of OAK INTERIOR DESIGN (8.6x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 137 days. Excellent situation: suppliers finance 137 days of the operating cycle (retail model).
Operating WCR (2019)
?
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 (2019)
?
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 (2019)
?
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
137 j
Inventory turnover (2019)
?
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 OAK INTERIOR DESIGN
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
Operating WCR
49 093 €
46 196 €
53 144 €
0 €
Inventory turnover (days)
67
71
69
0
Customer payment term (days)
0
0
0
0
Supplier payment term (days)
4
5
11
137
Positioning of OAK INTERIOR DESIGN in its sector
Comparison with sector Commerce de détail de meubles
Valuation estimate
Based on 93 transactions of similar company sales
in 2019,
the value of OAK INTERIOR DESIGN is estimated at
1 555 €
(range 965€ - 2 827€).
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 value2019
93 tx
0k€1k€2k€
1 555 €Range: 965€ - 2 827€
NAF 5 année 2019
Valuation method used
Net Income Multiple
288 €
×
5.4x
=1 556 €
Range: 965€ - 2 827€
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 93 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 OAK INTERIOR DESIGN with other companies in the same sector:
Frequently asked questions about OAK INTERIOR DESIGN
What is the revenue of OAK INTERIOR DESIGN ?
The revenue of OAK INTERIOR DESIGN in 2018 is 372 k€.
Is OAK INTERIOR DESIGN profitable?
Yes, OAK INTERIOR DESIGN generated a net profit of 288€ in 2019.
Where is the headquarters of OAK INTERIOR DESIGN ?
The headquarters of OAK INTERIOR DESIGN is located in SAINT-GERMAIN-EN-LAYE (78100), in the department Yvelines.
Where to find the tax return of OAK INTERIOR DESIGN ?
The tax return of OAK INTERIOR DESIGN 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 OAK INTERIOR DESIGN operate?
OAK INTERIOR DESIGN 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