Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2005-01-02 (21 years)Status: ActiveBusiness sector: Commerce de détail de meublesLocation: TOULOUSE (31000), Haute-Garonne
SARL CUISINES COULEURS : revenue, balance sheet and financial ratios
SARL CUISINES COULEURS is a French company
founded 21 years ago,
specialized in the sector Commerce de détail de meubles.
Based in TOULOUSE (31000),
this company of category PME
shows in 2022 a revenue of 359 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SARL CUISINES COULEURS (SIREN 480380047)
Indicator
2022
2021
2020
2018
2016
Revenue
359 028 €
550 073 €
319 910 €
344 371 €
244 701 €
Net income
-29 000 €
12 413 €
-24 400 €
-23 816 €
-10 607 €
EBITDA
-27 318 €
16 579 €
-26 133 €
-26 718 €
-15 706 €
Net margin
-8.1%
2.3%
-7.6%
-6.9%
-4.3%
Revenue and income statement
In 2022, SARL CUISINES COULEURS achieves revenue of 359 k€. Over the period 2016-2022, the company shows strong growth with a CAGR (compound annual growth rate) of +6.6%. Significant drop of -35% vs 2021. After deducting consumption (175 k€), gross margin stands at 185 k€, i.e. a rate of 51%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -27 k€, representing -7.6% of revenue. Warning negative scissor effect: despite revenue change (-35%), EBITDA varies by -265%, reducing margin by 10.6 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -29 k€ (-8.1% of revenue), which will impact equity.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
359 028 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
184 518 €
EBITDA (2022)
?
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
-27 318 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-28 733 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-29 000 €
EBITDA margin (2022)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-7.6%
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 14%. 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 36%. The balance between equity and debt is satisfactory.
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
14.065%
Financial autonomy (2022)
?
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
35.61%
Cash flow / Revenue (2022)
?
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
-7.446%
Repayment capacity (2022)
?
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
-0.323
Asset age ratio (2022)
?
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
2018
2020
2021
2022
Debt ratio
50.329
6.235
21.068
11.9
14.065
Financial autonomy
28.463
34.522
40.075
35.92
35.61
Repayment capacity
-1.445
-0.123
-0.637
0.661
-0.323
Cash flow / Revenue
-6.861%
-7.846%
-7.661%
2.932%
-7.446%
Sector positioning
Debt ratio
14.062022
2020
2021
2022
Q1: 3.01
Med: 33.75
Q3: 108.56
Good
In 2022, the debt ratio of SARL CUISINES COULEURS (14.06) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
35.61%2022
2020
2021
2022
Q1: 11.03%
Med: 27.57%
Q3: 46.91%
Good-9 pts over 3 years
In 2022, the financial autonomy of SARL CUISINES COULEURS (35.6%) 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
-0.32 years2022
2020
2021
2022
Q1: 0.0 years
Med: 0.76 years
Q3: 2.91 years
Excellent
In 2022, the repayment capacity of SARL CUISINES COULEURS (-0.32) 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 159.49. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2022)
?
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
159.492
Interest coverage (2022)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2018
2020
2021
2022
Liquidity ratio
172.75
152.907
179.077
158.443
159.492
Interest coverage
-2.922
-0.124
-0.352
0.38
-0.099
Sector positioning
Liquidity ratio
159.492022
2020
2021
2022
Q1: 113.85
Med: 155.36
Q3: 239.66
Good
In 2022, the liquidity ratio of SARL CUISINES COULEURS (159.49) 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
-0.1x2022
2020
2021
2022
Q1: 0.0x
Med: 0.99x
Q3: 3.87x
Average
In 2022, the interest coverage of SARL CUISINES COULEURS (-0.1x) 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: 49 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 27 days. The company must finance 22 days of gap between collections and payments. Inventory turnover is 46 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 45 days of revenue, i.e. 45 k€ to permanently finance. Notable WCR improvement over the period (-42%), freeing up cash.
Operating WCR (2022)
?
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
45 277 €
Customer credit (2022)
?
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
49 j
Supplier credit (2022)
?
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
27 j
Inventory turnover (2022)
?
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
46 j
WCR in days of revenue (2022)
?
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
45 j
WCR and payment terms evolution SARL CUISINES COULEURS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2018
2020
2021
2022
Operating WCR
77 404 €
33 931 €
22 090 €
-4 857 €
45 277 €
Inventory turnover (days)
114
70
46
46
46
Customer payment term (days)
33
35
42
16
49
Supplier payment term (days)
65
20
30
19
27
Positioning of SARL CUISINES COULEURS in its sector
Comparison with sector Commerce de détail de meubles
Valuation estimate
Based on 61 transactions of similar company sales
in 2022,
the value of SARL CUISINES COULEURS is estimated at
96 811 €
(range 47 097€ - 136 496€).
The price/revenue ratio is 0.27x
(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 value2022
61 tx
47k€96k€136k€
96 811 €Range: 47 097€ - 136 496€
NAF 5 année 2022
Valuation method used
Revenue Multiple
359 028 €
×
0.27x
=96 812 €
Range: 47 098€ - 136 496€
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 61 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 SARL CUISINES COULEURS with other companies in the same sector:
Frequently asked questions about SARL CUISINES COULEURS
What is the revenue of SARL CUISINES COULEURS ?
The revenue of SARL CUISINES COULEURS in 2022 is 359 k€.
Is SARL CUISINES COULEURS profitable?
SARL CUISINES COULEURS recorded a net loss in 2022.
Where is the headquarters of SARL CUISINES COULEURS ?
The headquarters of SARL CUISINES COULEURS is located in TOULOUSE (31000), in the department Haute-Garonne.
Where to find the tax return of SARL CUISINES COULEURS ?
The tax return of SARL CUISINES COULEURS 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 SARL CUISINES COULEURS operate?
SARL CUISINES COULEURS 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