Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2002-09-10 (23 years)Status: ActiveBusiness sector: Commerce de détail de meublesLocation: VERSAILLES (78000), Yvelines
VERSAILLES RANGEMENT : revenue, balance sheet and financial ratios
VERSAILLES RANGEMENT is a French company
founded 23 years ago,
specialized in the sector Commerce de détail de meubles.
Based in VERSAILLES (78000),
this company of category PME
shows in 2023 a revenue of 1.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - VERSAILLES RANGEMENT (SIREN 443491246)
Indicator
2025
2024
2023
2022
2021
2016
Revenue
N/C
N/C
1 053 135 €
N/C
N/C
551 988 €
Net income
35 294 €
80 944 €
62 007 €
59 805 €
70 781 €
12 702 €
EBITDA
N/C
N/C
163 019 €
N/C
N/C
30 094 €
Net margin
N/C
N/C
5.9%
N/C
N/C
2.3%
Revenue and income statement
In 2025, VERSAILLES RANGEMENT generates positive net income of 35 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2025: 13 k€ -> 35 k€.
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
35 294 €
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 368%. 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 12%. 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
367.937%
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
12.077%
Asset age ratio (2025)
?
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
2021
2022
2023
2024
2025
Debt ratio
0.0
258.413
348.215
290.698
268.45
367.937
Financial autonomy
39.237
16.398
12.418
13.052
15.581
12.077
Repayment capacity
0.0
None
None
5.446
None
None
Cash flow / Revenue
2.597%
None%
None%
9.008%
None%
None%
Sector positioning
Debt ratio
367.942025
2023
2024
2025
Q1: 0.93
Med: 15.8
Q3: 62.78
Watch
In 2025, the debt ratio of VERSAILLES RANGEMENT (367.94) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
12.08%2025
2023
2024
2025
Q1: 16.18%
Med: 36.96%
Q3: 56.64%
Average
In 2025, the financial autonomy of VERSAILLES RANGEMENT (12.1%) 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
5.45 years2023
2023
Q1: 0.0 years
Med: 0.61 years
Q3: 2.58 years
Average
In 2023, the repayment capacity of VERSAILLES RANGEMENT (5.45) 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 109.95. 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
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2021
2022
2023
2024
2025
Liquidity ratio
96.405
124.673
113.815
92.075
114.974
109.955
Interest coverage
0.169
None
None
4.999
None
None
Sector positioning
Liquidity ratio
109.952025
2023
2024
2025
Q1: 122.17
Med: 174.02
Q3: 270.04
Watch
In 2025, the liquidity ratio of VERSAILLES RANGEMENT (109.95) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
5.0x2023
2023
Q1: 0.0x
Med: 0.92x
Q3: 4.31x
Excellent
In 2023, the interest coverage of VERSAILLES RANGEMENT (5.0x) 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 (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
0 €
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
0 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
0 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
0 j
WCR and payment terms evolution VERSAILLES RANGEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2021
2022
2023
2024
2025
Operating WCR
-9 180 €
0 €
0 €
-114 086 €
0 €
0 €
Inventory turnover (days)
0
0
0
3
0
0
Customer payment term (days)
18
0
0
15
0
0
Supplier payment term (days)
50
0
0
223
0
0
Positioning of VERSAILLES RANGEMENT 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 38 752€ to 231 193€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2025
Indicative
38k€103k€231k€
103 291 €Range: 38 752€ - 231 193€
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 VERSAILLES RANGEMENT with other companies in the same sector:
Frequently asked questions about VERSAILLES RANGEMENT
What is the revenue of VERSAILLES RANGEMENT ?
The revenue of VERSAILLES RANGEMENT in 2023 is 1.1 M€.
Is VERSAILLES RANGEMENT profitable?
Yes, VERSAILLES RANGEMENT generated a net profit of 35 k€ in 2025.
Where is the headquarters of VERSAILLES RANGEMENT ?
The headquarters of VERSAILLES RANGEMENT is located in VERSAILLES (78000), in the department Yvelines.
Where to find the tax return of VERSAILLES RANGEMENT ?
The tax return of VERSAILLES RANGEMENT 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 VERSAILLES RANGEMENT operate?
VERSAILLES RANGEMENT 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