Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2017-10-20 (8 years)Status: ActiveBusiness sector: Commerce de détail de meublesLocation: PARIS (75009), Paris
SG MULHOUSE DISTRIBUTION : revenue, balance sheet and financial ratios
SG MULHOUSE DISTRIBUTION is a French company
founded 8 years ago,
specialized in the sector Commerce de détail de meubles.
Based in PARIS (75009),
this company of category PME
shows in 2025 a revenue of 756 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SG MULHOUSE DISTRIBUTION (SIREN 832882773)
Indicator
2025
2024
2023
2022
2021
2019
Revenue
756 066 €
707 727 €
592 770 €
541 639 €
443 285 €
N/C
Net income
-55 013 €
-36 522 €
35 961 €
-13 723 €
-73 506 €
-148 688 €
EBITDA
-20 932 €
-31 951 €
67 600 €
26 319 €
-68 371 €
N/C
Net margin
-7.3%
-5.2%
6.1%
-2.5%
-16.6%
N/C
Revenue and income statement
In 2025, SG MULHOUSE DISTRIBUTION achieves revenue of 756 k€. Over the period 2021-2025, the company shows strong growth with a CAGR (compound annual growth rate) of +14.3%. Vs 2024: +7%. After deducting consumption (391 k€), gross margin stands at 365 k€, i.e. a rate of 48%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -21 k€, representing -2.8% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -55 k€ (-7.3% of revenue), which will impact equity.
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
756 066 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
364 792 €
EBITDA (2025)
?
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
-20 932 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-40 482 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-55 013 €
EBITDA margin (2025)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-2.8%
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 -434%. 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 -21%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
-433.508%
Financial autonomy (2025)
?
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
-20.828%
Cash flow / Revenue (2025)
?
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
-4.774%
Repayment capacity (2025)
?
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
-7.971
Asset age ratio (2025)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution SG MULHOUSE DISTRIBUTION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2021
2022
2023
2024
2025
Debt ratio
-138.771
-198.771
-2408.471
1029.486
-2540.677
-433.508
Financial autonomy
-30.356
-30.777
-2.71
6.864
-3.452
-20.828
Repayment capacity
None
-4.526
12.107
4.304
-5.722
-7.971
Cash flow / Revenue
None%
-16.071%
4.015%
10.054%
-7.171%
-4.774%
Sector positioning
Debt ratio
-433.512025
2023
2024
2025
Q1: 0.93
Med: 15.8
Q3: 62.78
Excellent-52 pts over 3 years
In 2025, the debt ratio of SG MULHOUSE DISTRIBUTION (-433.51) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
-20.83%2025
2023
2024
2025
Q1: 16.18%
Med: 36.96%
Q3: 56.64%
Average
In 2025, the financial autonomy of SG MULHOUSE DISTRIBUTION (-20.8%) 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
-7.97 years2025
2023
2024
2025
Q1: -0.18 years
Med: 0.16 years
Q3: 1.73 years
Excellent-52 pts over 3 years
In 2025, the repayment capacity of SG MULHOUSE DISTRIBUTION (-7.97) 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 270.79. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2025)
?
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
270.79
Interest coverage (2025)
?
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
-73.06
Liquidity indicators evolution SG MULHOUSE DISTRIBUTION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2019
2021
2022
2023
2024
2025
Liquidity ratio
33.177
103.842
198.407
341.427
501.938
270.79
Interest coverage
None
-6.699
10.836
9.095
-44.258
-73.06
Sector positioning
Liquidity ratio
270.792025
2023
2024
2025
Q1: 122.17
Med: 174.02
Q3: 270.04
Excellent
In 2025, the liquidity ratio of SG MULHOUSE DISTRIBUTION (270.79) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
-73.06x2025
2023
2024
2025
Q1: -0.05x
Med: 0.77x
Q3: 5.5x
Watch-51 pts over 3 years
In 2025, the interest coverage of SG MULHOUSE DISTRIBUTION (-73.1x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 14 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 36 days. Favorable situation: supplier credit is longer than customer credit by 22 days. Inventory turnover is 92 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 98 days of revenue, i.e. 205 k€ to permanently finance.
Operating WCR (2025)
?
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
205 159 €
Customer credit (2025)
?
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
14 j
Supplier credit (2025)
?
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
36 j
Inventory turnover (2025)
?
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
92 j
WCR in days of revenue (2025)
?
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
98 j
WCR and payment terms evolution SG MULHOUSE DISTRIBUTION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2021
2022
2023
2024
2025
Operating WCR
0 €
117 134 €
131 087 €
205 614 €
175 318 €
205 159 €
Inventory turnover (days)
0
106
102
89
82
92
Customer payment term (days)
0
0
0
0
14
14
Supplier payment term (days)
0
237
62
52
19
36
Positioning of SG MULHOUSE DISTRIBUTION in its sector
Comparison with sector Commerce de détail de meubles
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (39 transactions).
This range of 86 152€ to 238 930€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2025
Indicative
86k€126k€238k€
126 562 €Range: 86 152€ - 238 930€
NAF 5 année 2025
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 39 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 SG MULHOUSE DISTRIBUTION with other companies in the same sector:
Frequently asked questions about SG MULHOUSE DISTRIBUTION
What is the revenue of SG MULHOUSE DISTRIBUTION ?
The revenue of SG MULHOUSE DISTRIBUTION in 2025 is 756 k€.
Is SG MULHOUSE DISTRIBUTION profitable?
SG MULHOUSE DISTRIBUTION recorded a net loss in 2025.
Where is the headquarters of SG MULHOUSE DISTRIBUTION ?
The headquarters of SG MULHOUSE DISTRIBUTION is located in PARIS (75009), in the department Paris.
Where to find the tax return of SG MULHOUSE DISTRIBUTION ?
The tax return of SG MULHOUSE DISTRIBUTION 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 SG MULHOUSE DISTRIBUTION operate?
SG MULHOUSE DISTRIBUTION 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