Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2018-04-03 (8 years)Status: ActiveBusiness sector: Réparation de meubles et d'équipements du foyerLocation: SAINT-ETIENNE (42100), Loire
RENOV & REFRESH : revenue, balance sheet and financial ratios
RENOV & REFRESH is a French company
founded 8 years ago,
specialized in the sector Réparation de meubles et d'équipements du foyer.
Based in SAINT-ETIENNE (42100),
this company of category PME
shows in 2023 a revenue of 3.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - RENOV & REFRESH (SIREN 838828655)
Indicator
2024
2023
2022
2021
2020
2019
Revenue
N/C
3 647 000 €
2 312 209 €
1 579 636 €
1 471 736 €
N/C
Net income
209 421 €
253 435 €
88 535 €
21 311 €
31 457 €
63 915 €
EBITDA
N/C
344 246 €
117 050 €
26 978 €
50 820 €
N/C
Net margin
N/C
6.9%
3.8%
1.3%
2.1%
N/C
Revenue and income statement
In 2024, RENOV & REFRESH generates positive net income of 209 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2019-2024: 64 k€ -> 209 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
209 421 €
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 21%. 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 31%. The balance between equity and debt is satisfactory.
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
20.882%
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
30.846%
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
2019
2020
2021
2022
2023
2024
Debt ratio
62.888
299.309
245.981
136.881
48.897
20.882
Financial autonomy
21.219
14.452
16.626
16.725
25.824
30.846
Repayment capacity
None
8.454
19.903
3.721
0.944
None
Cash flow / Revenue
None%
3.016%
1.148%
3.742%
6.8%
None%
Sector positioning
Debt ratio
20.882024
2022
2023
2024
Q1: 0.0
Med: 5.98
Q3: 21.42
Average
In 2024, the debt ratio of RENOV & REFRESH (20.88) 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
30.85%2024
2022
2023
2024
Q1: 2.82%
Med: 31.54%
Q3: 61.55%
Average+19 pts over 3 years
In 2024, the financial autonomy of RENOV & REFRESH (30.9%) 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
0.94 years2023
2022
2023
Q1: 0.0 years
Med: 0.0 years
Q3: 0.64 years
Watch
In 2023, the repayment capacity of RENOV & REFRESH (0.94) 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 182.82. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
182.818
Liquidity indicators evolution RENOV & REFRESH
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2019
2020
2021
2022
2023
2024
Liquidity ratio
135.695
228.896
251.066
159.649
175.935
182.818
Interest coverage
None
1.279
8.863
2.691
1.007
None
Sector positioning
Liquidity ratio
182.822024
2022
2023
2024
Q1: 145.98
Med: 235.33
Q3: 475.59
Average
In 2024, the liquidity ratio of RENOV & REFRESH (182.82) 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
1.01x2023
2022
2023
Q1: 0.0x
Med: 0.0x
Q3: 0.33x
Excellent
In 2023, the interest coverage of RENOV & REFRESH (1.0x) 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.
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
0 €
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
0 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
0 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
0 j
WCR and payment terms evolution RENOV & REFRESH
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
245 250 €
243 880 €
656 552 €
650 734 €
0 €
Inventory turnover (days)
0
1
2
14
16
0
Customer payment term (days)
0
68
67
90
82
0
Supplier payment term (days)
0
67
62
113
69
0
Positioning of RENOV & REFRESH in its sector
Comparison with sector Réparation de meubles et d'équipements du foyer
Valuation estimate
Based on 100 transactions of similar company sales
(all years),
the value of RENOV & REFRESH is estimated at
828 177 €
(range 401 425€ - 1 494 073€).
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.
Estimated enterprise value2024
100 transactions
401k€828k€1494k€
828 177 €Range: 401 425€ - 1 494 073€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation method used
Net Income Multiple
209 421 €
×
4.0x
=828 178 €
Range: 401 426€ - 1 494 074€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 100 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 (Réparation de meubles et d'équipements du foyer)
Compare RENOV & REFRESH with other companies in the same sector:
Yes, RENOV & REFRESH generated a net profit of 209 k€ in 2024.
Where is the headquarters of RENOV & REFRESH ?
The headquarters of RENOV & REFRESH is located in SAINT-ETIENNE (42100), in the department Loire.
Where to find the tax return of RENOV & REFRESH ?
The tax return of RENOV & REFRESH 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 RENOV & REFRESH operate?
RENOV & REFRESH operates in the sector Réparation de meubles et d'équipements du foyer (NAF code 95.24Z). 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