Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1986-06-06 (39 years)Status: ActiveBusiness sector: Commerce de détail de meublesLocation: PORTET-SUR-GARONNE (31120), Haute-Garonne
SARL PROMOCONFORT : revenue, balance sheet and financial ratios
SARL PROMOCONFORT is a French company
founded 39 years ago,
specialized in the sector Commerce de détail de meubles.
Based in PORTET-SUR-GARONNE (31120),
this company of category PME
shows in 2024 a revenue of 5.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SARL PROMOCONFORT (SIREN 338153711)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
5 594 326 €
5 468 769 €
4 809 253 €
4 828 193 €
3 797 645 €
4 404 108 €
3 994 885 €
3 843 262 €
3 772 649 €
Net income
214 260 €
300 217 €
287 388 €
215 678 €
159 193 €
318 526 €
146 586 €
70 949 €
95 856 €
EBITDA
499 836 €
530 617 €
579 675 €
573 660 €
355 076 €
668 442 €
345 532 €
155 726 €
276 711 €
Net margin
3.8%
5.5%
6.0%
4.5%
4.2%
7.2%
3.7%
1.8%
2.5%
Revenue and income statement
In 2024, SARL PROMOCONFORT achieves revenue of 5.6 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +5.0%. Vs 2023: +2%. After deducting consumption (2.4 M€), gross margin stands at 3.2 M€, i.e. a rate of 57%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 500 k€, representing 8.9% of revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 214 k€, i.e. 3.8% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
5 594 326 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
3 169 834 €
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
499 836 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
288 833 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
214 260 €
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
8.9%
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 135%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 26%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 7.2 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 4.4% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
134.521%
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
25.952%
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
4.409%
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
7.151
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
64.015
37.865
23.067
89.818
96.779
68.159
52.193
40.826
134.521
Financial autonomy
25.333
31.881
36.606
30.882
32.029
33.983
38.018
37.051
25.952
Repayment capacity
1.849
6.465
0.747
1.927
4.338
1.656
1.524
1.381
7.151
Cash flow / Revenue
3.732%
0.773%
4.982%
7.389%
4.716%
7.62%
7.513%
6.204%
4.409%
Sector positioning
Debt ratio
134.522024
2022
2023
2024
Q1: 1.63
Med: 24.85
Q3: 81.95
Average+19 pts over 3 years
In 2024, the debt ratio of SARL PROMOCONFORT (134.52) 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
25.95%2024
2022
2023
2024
Q1: 11.72%
Med: 29.88%
Q3: 50.21%
Average-19 pts over 3 years
In 2024, the financial autonomy of SARL PROMOCONFORT (25.9%) 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
7.15 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.47 years
Q3: 2.71 years
Watch+16 pts over 3 years
In 2024, the repayment capacity of SARL PROMOCONFORT (7.15) 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 206.44. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 6.3x. Operating income very largely covers interest expenses: high safety margin.
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
206.443
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
6.286
Liquidity indicators evolution SARL PROMOCONFORT
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
92.479
95.221
106.176
155.909
186.295
149.504
157.043
146.022
206.443
Interest coverage
10.867
13.158
6.661
1.317
4.766
3.696
3.178
3.102
6.286
Sector positioning
Liquidity ratio
206.442024
2022
2023
2024
Q1: 115.32
Med: 162.76
Q3: 261.62
Good+10 pts over 3 years
In 2024, the liquidity ratio of SARL PROMOCONFORT (206.44) 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
6.29x2024
2022
2023
2024
Q1: 0.0x
Med: 0.87x
Q3: 6.35x
Good+6 pts over 3 years
In 2024, the interest coverage of SARL PROMOCONFORT (6.3x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 22 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 65 days. Excellent situation: suppliers finance 43 days of the operating cycle (retail model). Inventory turnover is 52 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 118 days of revenue, i.e. 1.8 M€ to permanently finance. Over 2016-2024, WCR increased by +194%, requiring additional financing.
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
1 826 659 €
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
22 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
65 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
52 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
118 j
WCR and payment terms evolution SARL PROMOCONFORT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
620 638 €
532 599 €
434 204 €
359 595 €
162 957 €
40 460 €
247 388 €
259 985 €
1 826 659 €
Inventory turnover (days)
49
40
32
27
40
36
49
50
52
Customer payment term (days)
15
14
8
9
1
0
2
1
22
Supplier payment term (days)
85
73
88
64
54
53
66
73
65
Positioning of SARL PROMOCONFORT in its sector
Comparison with sector Commerce de détail de meubles
Valuation estimate
Based on 61 transactions of similar company sales
in 2024,
the value of SARL PROMOCONFORT is estimated at
1 752 909 €
(range 1 215 269€ - 2 661 567€).
With an EBITDA of 499 836€, the sector multiple of 4.7x is applied.
The price/revenue ratio is 0.22x
(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 value2024
61 tx
1215k€1752k€2661k€
1 752 909 €Range: 1 215 269€ - 2 661 567€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
499 836 €×4.7x
Estimation2 356 799 €
1 698 081€ - 3 672 900€
Revenue Multiple30%
5 594 326 €×0.22x
Estimation1 232 304 €
912 055€ - 1 616 777€
Net Income Multiple20%
214 260 €×4.8x
Estimation1 024 093 €
463 061€ - 1 700 420€
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 PROMOCONFORT with other companies in the same sector:
Frequently asked questions about SARL PROMOCONFORT
What is the revenue of SARL PROMOCONFORT ?
The revenue of SARL PROMOCONFORT in 2024 is 5.6 M€.
Is SARL PROMOCONFORT profitable?
Yes, SARL PROMOCONFORT generated a net profit of 214 k€ in 2024.
Where is the headquarters of SARL PROMOCONFORT ?
The headquarters of SARL PROMOCONFORT is located in PORTET-SUR-GARONNE (31120), in the department Haute-Garonne.
Where to find the tax return of SARL PROMOCONFORT ?
The tax return of SARL PROMOCONFORT 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 PROMOCONFORT operate?
SARL PROMOCONFORT 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