Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2012-11-06 (13 years)Status: ActiveBusiness sector: Commerce de détail de meublesLocation: ANNECY (74000), Haute-Savoie
STUDIO CONCEPT : revenue, balance sheet and financial ratios
STUDIO CONCEPT is a French company
founded 13 years ago,
specialized in the sector Commerce de détail de meubles.
Based in ANNECY (74000),
this company of category PME
shows in 2018 a revenue of 853 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - STUDIO CONCEPT (SIREN 789208840)
Indicator
2020
2018
2017
2016
Revenue
N/C
853 396 €
801 790 €
712 646 €
Net income
132 885 €
83 561 €
51 270 €
36 417 €
EBITDA
N/C
125 221 €
71 387 €
56 916 €
Net margin
N/C
9.8%
6.4%
5.1%
Revenue and income statement
In 2020, STUDIO CONCEPT generates positive net income of 133 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2020: 36 k€ -> 133 k€.
Net income (2020)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
132 885 €
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 200%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 21%. The balance between equity and debt is satisfactory.
Debt ratio (2020)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
200.451%
Financial autonomy (2020)
?
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
21.116%
Asset age ratio (2020)
?
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
2020
Debt ratio
56.482
81.946
63.703
200.451
Financial autonomy
42.437
36.497
29.748
21.116
Repayment capacity
1.798
1.941
1.369
None
Cash flow / Revenue
7.463%
7.927%
10.125%
None%
Sector positioning
Debt ratio
200.452020
2017
2018
2020
Q1: 2.9
Med: 44.33
Q3: 150.22
Average
In 2020, the debt ratio of STUDIO CONCEPT (200.45) 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
21.12%2020
2017
2018
2020
Q1: 8.49%
Med: 24.92%
Q3: 44.06%
Average-17 pts over 3 years
In 2020, the financial autonomy of STUDIO CONCEPT (21.1%) 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
1.37 years2018
2017
2018
Q1: 0.0 years
Med: 0.25 years
Q3: 1.81 years
Average-6 pts over 2 years
In 2018, the repayment capacity of STUDIO CONCEPT (1.37) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 572.99. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2020)
?
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
572.988
Liquidity indicators evolution STUDIO CONCEPT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2020
Liquidity ratio
234.26
233.779
292.61
572.988
Interest coverage
7.583
5.093
4.205
None
Sector positioning
Liquidity ratio
572.992020
2017
2018
2020
Q1: 118.06
Med: 161.42
Q3: 241.99
Excellent
In 2020, the liquidity ratio of STUDIO CONCEPT (572.99) 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
4.21x2018
2017
2018
Q1: 0.0x
Med: 0.41x
Q3: 3.81x
Excellent
In 2018, the interest coverage of STUDIO CONCEPT (4.2x) 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 (2020)
?
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 (2020)
?
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 (2020)
?
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 (2020)
?
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 STUDIO CONCEPT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2020
Operating WCR
134 711 €
147 457 €
98 926 €
0 €
Inventory turnover (days)
66
62
74
0
Customer payment term (days)
38
29
47
0
Supplier payment term (days)
28
25
50
0
Positioning of STUDIO CONCEPT 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 (28 transactions).
This range of 292 290€ to 874 115€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2020
Indicative
292k€541k€874k€
541 121 €Range: 292 290€ - 874 115€
NAF 5 année 2020
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 28 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 STUDIO CONCEPT with other companies in the same sector:
Yes, STUDIO CONCEPT generated a net profit of 133 k€ in 2020.
Where is the headquarters of STUDIO CONCEPT ?
The headquarters of STUDIO CONCEPT is located in ANNECY (74000), in the department Haute-Savoie.
Where to find the tax return of STUDIO CONCEPT ?
The tax return of STUDIO CONCEPT 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 STUDIO CONCEPT operate?
STUDIO CONCEPT 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