Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2008-03-05 (18 years)Status: ActiveBusiness sector: Commerce de détail de meublesLocation: LYON (69006), Rhone
VESTA DESIGN LYON : revenue, balance sheet and financial ratios
VESTA DESIGN LYON is a French company
founded 18 years ago,
specialized in the sector Commerce de détail de meubles.
Based in LYON (69006),
this company of category PME
shows in 2025 a revenue of 604 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - VESTA DESIGN LYON (SIREN 503158966)
Indicator
2025
2024
2022
2021
2019
2018
2017
2016
Revenue
603 568 €
N/C
442 728 €
425 789 €
219 883 €
232 296 €
465 647 €
552 679 €
Net income
78 796 €
4 222 €
6 882 €
4 351 €
576 €
-45 823 €
-77 116 €
14 597 €
EBITDA
87 793 €
N/C
12 716 €
9 983 €
-10 456 €
-57 607 €
-68 273 €
27 095 €
Net margin
13.1%
N/C
1.6%
1.0%
0.3%
-19.7%
-16.6%
2.6%
Revenue and income statement
In 2025, VESTA DESIGN LYON achieves revenue of 604 k€. Revenue is growing positively over 8 years (CAGR: +1.0%). After deducting consumption (0 €), gross margin stands at 604 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 88 k€, representing 14.5% of revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 79 k€, i.e. 13.1% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
603 568 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
603 568 €
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
87 793 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
88 410 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
78 796 €
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
14.4%
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 116%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 6%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.7 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 13.0% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
115.559%
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
5.996%
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
12.999%
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
0.682
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
2017
2018
2019
2021
2022
2024
2025
Debt ratio
22.359
-882.105
-111.309
-71.849
-124.927
-107.325
-115.675
115.559
Financial autonomy
9.74
-1.293
-14.624
-16.011
-9.682
-8.436
-3.546
5.996
Repayment capacity
1.039
-0.973
-0.96
-2.353
11.2
4.271
None
0.682
Cash flow / Revenue
2.692%
-15.566%
-26.87%
-7.393%
1.235%
2.345%
None%
12.999%
Sector positioning
Debt ratio
115.562025
2022
2024
2025
Q1: 0.93
Med: 15.8
Q3: 62.78
Average+50 pts over 3 years
In 2025, the debt ratio of VESTA DESIGN LYON (115.56) 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
6.0%2025
2022
2024
2025
Q1: 16.18%
Med: 36.96%
Q3: 56.64%
Average
In 2025, the financial autonomy of VESTA DESIGN LYON (6.0%) 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
0.68 years2025
2022
2025
Q1: -0.18 years
Med: 0.16 years
Q3: 1.73 years
Average-17 pts over 2 years
In 2025, the repayment capacity of VESTA DESIGN LYON (0.68) 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 114.39. 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 10.8x. Operating income very largely covers interest expenses: high safety margin.
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
114.385
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
10.845
Liquidity indicators evolution VESTA DESIGN LYON
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2021
2022
2024
2025
Liquidity ratio
110.111
107.365
98.619
94.302
101.491
99.979
100.137
114.385
Interest coverage
7.223
-5.534
-8.818
-50.124
50.446
16.876
None
10.845
Sector positioning
Liquidity ratio
114.392025
2022
2024
2025
Q1: 122.17
Med: 174.02
Q3: 270.04
Watch
In 2025, the liquidity ratio of VESTA DESIGN LYON (114.39) 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
10.85x2025
2022
2025
Q1: -0.05x
Med: 0.77x
Q3: 5.5x
Excellent
In 2025, the interest coverage of VESTA DESIGN LYON (10.8x) 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. Average customer payment term: 315 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 291 days. The company must finance 24 days of gap between collections and payments. Overall, WCR represents 315 days of revenue, i.e. 528 k€ to permanently finance. Over 2016-2025, WCR increased by +25%, requiring additional financing.
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
528 315 €
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
315 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
291 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 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
315 j
WCR and payment terms evolution VESTA DESIGN LYON
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2021
2022
2024
2025
Operating WCR
422 827 €
380 508 €
223 081 €
189 636 €
290 056 €
295 871 €
0 €
528 315 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
317
325
392
359
307
0
0
315
Supplier payment term (days)
244
225
336
301
237
271
0
291
Positioning of VESTA DESIGN LYON 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 73 561€ to 435 020€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2025
Indicative
73k€163k€435k€
163 177 €Range: 73 561€ - 435 020€
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 VESTA DESIGN LYON with other companies in the same sector:
Frequently asked questions about VESTA DESIGN LYON
What is the revenue of VESTA DESIGN LYON ?
The revenue of VESTA DESIGN LYON in 2025 is 604 k€.
Is VESTA DESIGN LYON profitable?
Yes, VESTA DESIGN LYON generated a net profit of 79 k€ in 2025.
Where is the headquarters of VESTA DESIGN LYON ?
The headquarters of VESTA DESIGN LYON is located in LYON (69006), in the department Rhone.
Where to find the tax return of VESTA DESIGN LYON ?
The tax return of VESTA DESIGN LYON 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 VESTA DESIGN LYON operate?
VESTA DESIGN LYON 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