Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2018-08-31 (7 years)Status: ActiveBusiness sector: Commerce de détail de meublesLocation: VITRE (35500), Ille-et-Vilaine
VITRE AMEUBLEMENT : revenue, balance sheet and financial ratios
VITRE AMEUBLEMENT is a French company
founded 7 years ago,
specialized in the sector Commerce de détail de meubles.
Based in VITRE (35500),
this company of category PME
shows in 2025 a revenue of 3.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - VITRE AMEUBLEMENT (SIREN 842010407)
Indicator
2025
2024
2021
2020
2019
Revenue
3 151 923 €
3 376 779 €
3 793 062 €
2 934 706 €
1 536 812 €
Net income
89 256 €
114 464 €
229 263 €
16 998 €
-39 343 €
EBITDA
130 214 €
198 049 €
358 240 €
144 193 €
-10 439 €
Net margin
2.8%
3.4%
6.0%
0.6%
-2.6%
Revenue and income statement
In 2025, VITRE AMEUBLEMENT achieves revenue of 3.2 M€. Over the period 2019-2025, the company shows strong growth with a CAGR (compound annual growth rate) of +12.7%. Slight decline of -7% vs 2024. After deducting consumption (1.9 M€), gross margin stands at 1.2 M€, i.e. a rate of 40%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 130 k€, representing 4.1% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 89 k€, i.e. 2.8% 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
3 151 923 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 247 475 €
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
130 214 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
102 055 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
89 256 €
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
4.1%
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 0%. 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 54%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Cash flow represents 3.5% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
0.0%
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
53.756%
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
3.492%
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
0.0
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
2019
2020
2021
2024
2025
Debt ratio
0.051
0.109
89.049
0.0
0.0
Financial autonomy
66.749
70.776
31.066
58.254
53.756
Repayment capacity
-0.067
0.009
1.822
0.0
0.0
Cash flow / Revenue
-0.387%
3.222%
7.023%
4.604%
3.492%
Sector positioning
Debt ratio
0.02025
2021
2024
2025
Q1: 0.93
Med: 15.8
Q3: 62.78
Excellent-40 pts over 3 years
In 2025, the debt ratio of VITRE AMEUBLEMENT (0.00) 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
53.76%2025
2021
2024
2025
Q1: 16.18%
Med: 36.96%
Q3: 56.64%
Good+16 pts over 3 years
In 2025, the financial autonomy of VITRE AMEUBLEMENT (53.8%) 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
0.0 years2025
2021
2024
2025
Q1: -0.18 years
Med: 0.16 years
Q3: 1.73 years
Good-24 pts over 3 years
In 2025, the repayment capacity of VITRE AMEUBLEMENT (0.00) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 256.59. 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 15.2x. 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
256.591
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
15.229
Liquidity indicators evolution VITRE AMEUBLEMENT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2019
2020
2021
2024
2025
Liquidity ratio
226.803
311.032
242.638
307.101
256.591
Interest coverage
0.0
6.207
3.644
11.72
15.229
Sector positioning
Liquidity ratio
256.592025
2021
2024
2025
Q1: 122.17
Med: 174.02
Q3: 270.04
Good
In 2025, the liquidity ratio of VITRE AMEUBLEMENT (256.59) 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
15.23x2025
2021
2024
2025
Q1: -0.05x
Med: 0.77x
Q3: 5.5x
Excellent
In 2025, the interest coverage of VITRE AMEUBLEMENT (15.2x) 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. Average customer payment term: 13 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 20 days. Favorable situation: supplier credit is longer than customer credit by 7 days. Inventory turnover is 65 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 27 days of revenue, i.e. 237 k€ to permanently finance. Notable WCR improvement over the period (-35%), freeing up cash.
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
237 025 €
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
13 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
20 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
65 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
27 j
WCR and payment terms evolution VITRE AMEUBLEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2021
2024
2025
Operating WCR
363 410 €
386 354 €
246 056 €
206 794 €
237 025 €
Inventory turnover (days)
98
62
52
61
65
Customer payment term (days)
1
0
8
1
13
Supplier payment term (days)
33
11
24
20
20
Positioning of VITRE AMEUBLEMENT 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 180 186€ to 822 991€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2025
Indicative
180k€339k€822k€
339 191 €Range: 180 186€ - 822 991€
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 VITRE AMEUBLEMENT with other companies in the same sector:
Frequently asked questions about VITRE AMEUBLEMENT
What is the revenue of VITRE AMEUBLEMENT ?
The revenue of VITRE AMEUBLEMENT in 2025 is 3.2 M€.
Is VITRE AMEUBLEMENT profitable?
Yes, VITRE AMEUBLEMENT generated a net profit of 89 k€ in 2025.
Where is the headquarters of VITRE AMEUBLEMENT ?
The headquarters of VITRE AMEUBLEMENT is located in VITRE (35500), in the department Ille-et-Vilaine.
Where to find the tax return of VITRE AMEUBLEMENT ?
The tax return of VITRE AMEUBLEMENT 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 VITRE AMEUBLEMENT operate?
VITRE AMEUBLEMENT 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