Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1977-01-01 (49 years)Status: ActiveBusiness sector: Commerce de détail de meublesLocation: FEIGNIES (59750), Nord
PALAIS DE LA CUISINE : revenue, balance sheet and financial ratios
PALAIS DE LA CUISINE is a French company
founded 49 years ago,
specialized in the sector Commerce de détail de meubles.
Based in FEIGNIES (59750),
this company of category PME
shows in 2023 a revenue of 723 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PALAIS DE LA CUISINE (SIREN 309054922)
Indicator
2023
2022
2019
2018
2017
2016
Revenue
722 799 €
794 031 €
518 412 €
653 010 €
810 024 €
733 588 €
Net income
-6 274 €
17 792 €
-16 561 €
178 €
56 271 €
12 735 €
EBITDA
-28 067 €
25 839 €
-68 064 €
-39 652 €
33 118 €
-372 €
Net margin
-0.9%
2.2%
-3.2%
0.0%
6.9%
1.7%
Revenue and income statement
In 2023, PALAIS DE LA CUISINE achieves revenue of 723 k€. Activity remains stable over the period (CAGR: -0.2%). Slight decline of -9% vs 2022. After deducting consumption (387 k€), gross margin stands at 336 k€, i.e. a rate of 46%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -28 k€, representing -3.9% of revenue. Warning negative scissor effect: despite revenue change (-9%), EBITDA varies by -209%, reducing margin by 7.1 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -6 k€ (-0.9% of revenue), which will impact equity.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
722 799 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
335 932 €
EBITDA (2023)
?
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
-28 067 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-41 409 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-6 274 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-3.9%
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 91%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 30%. 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
91.084%
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
30.316%
Cash flow / Revenue (2023)
?
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
-2.859%
Repayment capacity (2023)
?
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
-5.781
Asset age ratio (2023)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution PALAIS DE LA CUISINE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2022
2023
Debt ratio
8.369
3.221
0.388
0.834
119.072
91.084
Financial autonomy
51.679
58.068
42.968
32.219
26.333
30.316
Repayment capacity
-53.355
0.281
-0.011
-0.01
6.859
-5.781
Cash flow / Revenue
-0.038%
3.102%
-5.16%
-13.265%
2.988%
-2.859%
Sector positioning
Debt ratio
91.082023
2019
2022
2023
Q1: 2.12
Med: 29.27
Q3: 93.95
Average+49 pts over 3 years
In 2023, the debt ratio of PALAIS DE LA CUISINE (91.08) 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
30.32%2023
2019
2022
2023
Q1: 12.04%
Med: 28.81%
Q3: 48.02%
Good
In 2023, the financial autonomy of PALAIS DE LA CUISINE (30.3%) 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
-5.78 years2023
2019
2022
2023
Q1: 0.0 years
Med: 0.61 years
Q3: 2.58 years
Excellent
In 2023, the repayment capacity of PALAIS DE LA CUISINE (-5.78) 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 188.68. 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
188.678
Interest coverage (2023)
?
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
-3.663
Liquidity indicators evolution PALAIS DE LA CUISINE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2022
2023
Liquidity ratio
184.825
221.804
143.883
114.958
198.266
188.678
Interest coverage
-112.366
0.74
-0.174
0.0
5.051
-3.663
Sector positioning
Liquidity ratio
188.682023
2019
2022
2023
Q1: 117.16
Med: 164.9
Q3: 258.07
Good+22 pts over 3 years
In 2023, the liquidity ratio of PALAIS DE LA CUISINE (188.68) 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
-3.66x2023
2019
2022
2023
Q1: 0.0x
Med: 0.92x
Q3: 4.31x
Average
In 2023, the interest coverage of PALAIS DE LA CUISINE (-3.7x) 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. Average customer payment term: 4 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 74 days. Excellent situation: suppliers finance 70 days of the operating cycle (retail model). Inventory turnover is 18 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 80 days of revenue, i.e. 161 k€ to permanently finance. Over 2016-2023, WCR increased by +81%, requiring additional financing.
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
160 714 €
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
4 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
74 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
18 j
WCR in days of revenue (2023)
?
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
80 j
WCR and payment terms evolution PALAIS DE LA CUISINE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2022
2023
Operating WCR
88 742 €
128 842 €
38 195 €
79 099 €
172 281 €
160 714 €
Inventory turnover (days)
14
17
18
35
44
18
Customer payment term (days)
3
8
2
17
5
4
Supplier payment term (days)
46
41
59
88
47
74
Positioning of PALAIS DE LA CUISINE 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 PALAIS DE LA CUISINE is estimated at
142 767 €
(range 87 860€ - 226 486€).
The price/revenue ratio is 0.20x
(conservative valuation).
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
87k€142k€226k€
142 767 €Range: 87 860€ - 226 486€
NAF 5 année 2023
Valuation method used
Revenue Multiple
722 799 €
×
0.20x
=142 768 €
Range: 87 861€ - 226 487€
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 PALAIS DE LA CUISINE with other companies in the same sector:
Frequently asked questions about PALAIS DE LA CUISINE
What is the revenue of PALAIS DE LA CUISINE ?
The revenue of PALAIS DE LA CUISINE in 2023 is 723 k€.
Is PALAIS DE LA CUISINE profitable?
PALAIS DE LA CUISINE recorded a net loss in 2023.
Where is the headquarters of PALAIS DE LA CUISINE ?
The headquarters of PALAIS DE LA CUISINE is located in FEIGNIES (59750), in the department Nord.
Where to find the tax return of PALAIS DE LA CUISINE ?
The tax return of PALAIS DE LA CUISINE 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 PALAIS DE LA CUISINE operate?
PALAIS DE LA CUISINE 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