Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2005-06-15 (20 years)Status: ActiveBusiness sector: Autres intermédiaires du commerce en produits diversLocation: AIX-EN-PROVENCE (13090), Bouches-du-Rhone
THEMA DESIGN : revenue, balance sheet and financial ratios
THEMA DESIGN is a French company
founded 20 years ago,
specialized in the sector Autres intermédiaires du commerce en produits divers.
Based in AIX-EN-PROVENCE (13090),
this company of category PME
shows in 2022 a revenue of 1.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - THEMA DESIGN (SIREN 482831252)
Indicator
2024
2023
2022
2021
2020
2019
2018
Revenue
N/C
N/C
1 270 719 €
N/C
N/C
N/C
1 106 601 €
Net income
3 586 €
17 542 €
31 204 €
32 417 €
17 471 €
2 816 €
35 435 €
EBITDA
N/C
N/C
29 409 €
N/C
N/C
N/C
34 004 €
Net margin
N/C
N/C
2.5%
N/C
N/C
N/C
3.2%
Revenue and income statement
In 2024, THEMA DESIGN generates positive net income of 4 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2018-2024: 35 k€ -> 4 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
3 586 €
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 60%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
20.886%
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
60.368%
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
2018
2019
2020
2021
2022
2023
2024
Debt ratio
37.181
27.62
95.32
76.545
53.475
35.498
20.886
Financial autonomy
49.508
52.516
37.878
39.798
37.894
52.773
60.368
Repayment capacity
3.343
None
None
None
7.28
None
None
Cash flow / Revenue
2.463%
None%
None%
None%
1.643%
None%
None%
Sector positioning
Debt ratio
20.892024
2022
2023
2024
Q1: 0.0
Med: 6.15
Q3: 45.95
Average-12 pts over 3 years
In 2024, the debt ratio of THEMA DESIGN (20.89) 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
60.37%2024
2022
2023
2024
Q1: 3.97%
Med: 34.0%
Q3: 67.32%
Good+18 pts over 3 years
In 2024, the financial autonomy of THEMA DESIGN (60.4%) 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
7.28 years2022
2022
Q1: 0.0 years
Med: 0.0 years
Q3: 1.17 years
Watch
In 2022, the repayment capacity of THEMA DESIGN (7.28) 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 295.43. 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
295.43
Liquidity indicators evolution THEMA DESIGN
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
254.126
209.437
311.292
271.611
202.67
283.681
295.43
Interest coverage
2.764
None
None
None
4.278
None
None
Sector positioning
Liquidity ratio
295.432024
2022
2023
2024
Q1: 139.4
Med: 252.5
Q3: 584.37
Good+12 pts over 3 years
In 2024, the liquidity ratio of THEMA DESIGN (295.43) 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
4.28x2022
2022
Q1: 0.0x
Med: 0.0x
Q3: 0.99x
Excellent
In 2022, the interest coverage of THEMA DESIGN (4.3x) 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 THEMA DESIGN
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
2022
2023
2024
Operating WCR
229 697 €
0 €
0 €
0 €
238 628 €
0 €
0 €
Inventory turnover (days)
12
0
0
0
15
0
0
Customer payment term (days)
63
0
0
0
63
0
0
Supplier payment term (days)
39
0
0
0
60
0
0
Positioning of THEMA DESIGN in its sector
Comparison with sector Autres intermédiaires du commerce en produits divers
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of THEMA DESIGN is estimated at
4 923 €
(range 2 347€ - 25 245€).
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
85 tx
2k€4k€25k€
4 923 €Range: 2 347€ - 25 245€
NAF 5 all-time
Valuation method used
Net Income Multiple
3 586 €
×
1.4x
=4 924 €
Range: 2 348€ - 25 245€
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 85 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 (Autres intermédiaires du commerce en produits divers)
Compare THEMA DESIGN with other companies in the same sector:
Yes, THEMA DESIGN generated a net profit of 4 k€ in 2024.
Where is the headquarters of THEMA DESIGN ?
The headquarters of THEMA DESIGN is located in AIX-EN-PROVENCE (13090), in the department Bouches-du-Rhone.
Where to find the tax return of THEMA DESIGN ?
The tax return of THEMA DESIGN 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 THEMA DESIGN operate?
THEMA DESIGN operates in the sector Autres intermédiaires du commerce en produits divers (NAF code 46.19B). 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