Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2007-04-01 (19 years)Status: ActiveBusiness sector: Activités spécialisées de designLocation: CHAZAY-D'AZERGUES (69380), Rhone
POLYMORPHE DESIGN : revenue, balance sheet and financial ratios
POLYMORPHE DESIGN is a French company
founded 19 years ago,
specialized in the sector Activités spécialisées de design.
Based in CHAZAY-D'AZERGUES (69380),
this company of category PME
shows in 2024 a revenue of 173 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - POLYMORPHE DESIGN (SIREN 495014300)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
173 171 €
196 194 €
146 034 €
114 323 €
104 701 €
114 035 €
173 150 €
133 432 €
102 633 €
Net income
7 124 €
4 914 €
4 353 €
4 326 €
-5 206 €
9 955 €
916 €
1 064 €
1 852 €
EBITDA
10 661 €
7 410 €
6 565 €
5 780 €
-2 903 €
12 992 €
1 736 €
1 380 €
3 309 €
Net margin
4.1%
2.5%
3.0%
3.8%
-5.0%
8.7%
0.5%
0.8%
1.8%
Revenue and income statement
Im Jahr 2024 erzielt POLYMORPHE DESIGN einen Umsatz von 173 k€. Im Zeitraum 2016-2024 zeigt das Unternehmen starkes Wachstum mit einer CAGR von +6.8%. Deutlicher Rückgang von -12% vs 2023. Nach Abzug des Verbrauchs (81 k€) beträgt die Bruttomarge 92 k€, d.h. eine Rate von 53%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht 11 k€, was 6.2% des Umsatzes entspricht. Positiver Schereneffekt: EBITDA-Marge verbessert sich um +2.4 Punkte. Die operative Marge bleibt fragil und erfordert Kostenwachsamkeit. Das Nettoergebnis beträgt 7 k€, d.h. 4.1% des Umsatzes.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
173 171 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
92 193 €
EBITDA (2024)
?
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
10 661 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
8 253 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
7 124 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
6.2%
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
Die Verschuldungsquote (= Finanzschulden / Eigenkapital x 100) beträgt 0%. Dieses niedrige Niveau spiegelt eine solide Finanzstruktur wider. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 0%. Geringe Autonomie: Das Unternehmen ist stark von externer Finanzierung abhängig. Der Cashflow beträgt 5.2% des Umsatzes. Zufriedenstellendes Niveau, das eine teilweise Finanzierung des Wachstums ermöglicht.
Debt ratio (2024)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
0.0%
Financial autonomy (2024)
?
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
0.0%
Cash flow / Revenue (2024)
?
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
5.158%
Repayment capacity (2024)
?
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
0.0
Asset age ratio (2024)
?
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
2024
Debt ratio
2.084
12.1
1.882
12.468
44.136
0.0
0.0
5.128
0.0
Financial autonomy
0.729
6.176
0.903
6.743
22.259
0.0
0.0
1.989
0.0
Repayment capacity
0.0
0.785
0.0
0.153
-0.083
0.0
0.0
0.301
0.0
Cash flow / Revenue
3.219%
1.886%
1.911%
10.869%
-2.643%
5.093%
4.198%
3.367%
5.158%
Sector positioning
Verschuldungsgrad
0.02024
2022
2023
2024
Q1: 0.0
Med: 5.27
Q3: 37.18
Ausgezeichnet
Im Jahr 2024 liegt in den unteren 25% der Branche, was positiv ist das verschuldungsgrad von POLYMORPHE DESIGN (0.00). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Ein niedriges Verhältnis zeigt eine solide Finanzstruktur mit geringer Abhängigkeit von Gläubigern.
Finanzielle Autonomie
0.0%2024
2022
2023
2024
Q1: 1.51%
Med: 26.47%
Q3: 58.51%
Average
Im Jahr 2024 liegt unter dem Median der Branche das finanzielle autonomie von POLYMORPHE DESIGN (0.0%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Eine Verbesserung würde die Wettbewerbsposition stärken.
Rückzahlungsfähigkeit
0.0 ans2024
2022
2023
2024
Q1: 0.0 ans
Med: 0.0 ans
Q3: 0.33 ans
Ausgezeichnet
Im Jahr 2024 liegt in den unteren 25% der Branche, was positiv ist das rückzahlungsfähigkeit von POLYMORPHE DESIGN (0.0 an). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Eine kurze Kapazität spiegelt kontrollierte Schulden und gute Cashflow-Generierung wider.
Liquidity ratios
Die Liquiditätsquote beträgt 417.40. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden.
Liquidity ratio (2024)
?
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
417.397
Interest coverage (2024)
?
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
0.0
Liquidity indicators evolution POLYMORPHE DESIGN
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
123.595
156.683
179.988
184.465
183.96
237.769
149.347
257.914
417.397
Interest coverage
0.0
0.0
0.0
0.0
0.0
0.0
2.635
0.0
0.0
Sector positioning
Liquiditätsquote
417.42024
2022
2023
2024
Q1: 129.77
Med: 244.61
Q3: 473.06
Gut+37 pts over 3 years
Im Jahr 2024 liegt über dem Median der Branche das liquiditätsquote von POLYMORPHE DESIGN (417.40). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Zinsdeckung
0.0x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 0.15x
Average-50 pts over 3 years
Im Jahr 2024 liegt unter dem Median der Branche das zinsdeckung von POLYMORPHE DESIGN (0.0x). Dieses Verhältnis gibt an, wie oft das Betriebsergebnis die Zinsaufwendungen deckt. Eine Verbesserung würde die Wettbewerbsposition stärken.
Working capital requirement (WCR) and payment terms
Der Betriebskapitalbedarf (WCR) misst die zeitliche Lücke. Durchschnittliche Kundenzahlungsfrist: 32 Tage. Lieferantenfrist: 8 Tage. Das Unternehmen muss 24 Tage Lücke finanzieren. Die Bestandsumschlagsdauer beträgt 4 Tage. Schneller Umschlag, Zeichen guter Bestandsführung. WCR ist negativ (-42 Tage): Der Betrieb generiert strukturell Liquidität. Bemerkenswerte WCR-Verbesserung über den Zeitraum (-341%), Freisetzung von Liquidität.
Operating WCR (2024)
?
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
-20 195 €
Customer credit (2024)
?
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
32 j
Supplier credit (2024)
?
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
8 j
Inventory turnover (2024)
?
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
4 j
WCR in days of revenue (2024)
?
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
-42 j
WCR and payment terms evolution POLYMORPHE DESIGN
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
8 365 €
10 771 €
2 455 €
20 838 €
13 749 €
2 126 €
-29 080 €
-2 533 €
-20 195 €
Inventory turnover (days)
0
6
5
8
8
8
8
5
4
Customer payment term (days)
117
47
27
94
98
39
11
25
32
Supplier payment term (days)
104
23
22
56
28
40
120
17
8
Positioning of POLYMORPHE DESIGN in its sector
Comparison with sector Activités spécialisées de design
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (47 transactions).
This range of 33 282€ to 105 375€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
33k€62k€105k€
62 044 €Range: 33 282€ - 105 375€
NAF 5 all-time
How is this estimate calculated?
This estimate is based on the analysis of 47 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 (Activités spécialisées de design)
Compare POLYMORPHE DESIGN with other companies in the same sector:
Frequently asked questions about POLYMORPHE DESIGN
What is the revenue of POLYMORPHE DESIGN ?
The revenue of POLYMORPHE DESIGN in 2024 is 173 k€.
Is POLYMORPHE DESIGN profitable?
Yes, POLYMORPHE DESIGN generated a net profit of 7 k€ in 2024.
Where is the headquarters of POLYMORPHE DESIGN ?
The headquarters of POLYMORPHE DESIGN is located in CHAZAY-D'AZERGUES (69380), in the department Rhone.
Where to find the tax return of POLYMORPHE DESIGN ?
The tax return of POLYMORPHE 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 POLYMORPHE DESIGN operate?
POLYMORPHE DESIGN operates in the sector Activités spécialisées de design (NAF code 74.10Z). 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