Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2016-07-06 (9 years)Status: ActiveBusiness sector: Commerce de détail de meublesLocation: PARIS (75010), Paris
WOSSE DESIGN : revenue, balance sheet and financial ratios
WOSSE DESIGN is a French company
founded 9 years ago,
specialized in the sector Commerce de détail de meubles.
Based in PARIS (75010),
this company of category PME
shows in 2022 a revenue of 2.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - WOSSE DESIGN (SIREN 821737905)
Indicator
2024
2022
2021
2020
2019
2018
2017
Revenue
N/C
2 069 990 €
2 295 696 €
N/C
N/C
N/C
N/C
Net income
1 649 €
100 633 €
183 121 €
32 952 €
131 919 €
130 045 €
-244 158 €
EBITDA
N/C
-54 703 €
-867 €
N/C
N/C
N/C
N/C
Net margin
N/C
4.9%
8.0%
N/C
N/C
N/C
N/C
Revenue and income statement
In 2024, WOSSE DESIGN generates positive net income of 2 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 649 €
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 19%. 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 12%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
18.546%
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
12.072%
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
2017
2018
2019
2020
2021
2022
2024
Debt ratio
-117.769
-215.473
432.191
808.711
160.946
186.281
18.546
Financial autonomy
-71.951
-21.861
4.739
4.42
15.805
14.971
12.072
Repayment capacity
None
None
None
None
-5.669
-2.819
None
Cash flow / Revenue
None%
None%
None%
None%
-2.515%
-3.859%
None%
Sector positioning
Debt ratio
18.552024
2021
2022
2024
Q1: 1.63
Med: 24.85
Q3: 81.95
Good-32 pts over 3 years
In 2024, the debt ratio of WOSSE DESIGN (18.55) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
12.07%2024
2021
2022
2024
Q1: 11.72%
Med: 29.88%
Q3: 50.21%
Average-7 pts over 3 years
In 2024, the financial autonomy of WOSSE DESIGN (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
-2.82 years2022
2021
2022
Q1: 0.0 years
Med: 0.76 years
Q3: 2.91 years
Excellent
In 2022, the repayment capacity of WOSSE DESIGN (-2.82) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 79.88. 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
79.877
Liquidity indicators evolution WOSSE DESIGN
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2024
Liquidity ratio
72.027
101.445
113.694
137.115
145.454
139.112
79.877
Interest coverage
None
None
None
None
-358.478
-3.938
None
Sector positioning
Liquidity ratio
79.882024
2021
2022
2024
Q1: 115.32
Med: 162.76
Q3: 261.62
Watch-22 pts over 3 years
In 2024, the liquidity ratio of WOSSE DESIGN (79.88) 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
-3.94x2022
2021
2022
Q1: 0.0x
Med: 0.99x
Q3: 3.87x
Average
In 2022, the interest coverage of WOSSE DESIGN (-3.9x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
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 WOSSE DESIGN
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2024
Operating WCR
0 €
0 €
0 €
0 €
-2 916 €
-8 218 €
0 €
Inventory turnover (days)
0
0
0
0
8
7
0
Customer payment term (days)
0
0
0
0
0
0
0
Supplier payment term (days)
0
0
0
0
26
22
0
Positioning of WOSSE DESIGN in its sector
Comparison with sector Commerce de détail de meubles
Valuation estimate
Based on 61 transactions of similar company sales
in 2024,
the value of WOSSE DESIGN is estimated at
7 881 €
(range 3 563€ - 13 086€).
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
61 tx
3k€7k€13k€
7 881 €Range: 3 563€ - 13 086€
NAF 5 année 2024
Valuation method used
Net Income Multiple
1 649 €
×
4.8x
=7 882 €
Range: 3 564€ - 13 087€
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 61 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 WOSSE DESIGN with other companies in the same sector:
Yes, WOSSE DESIGN generated a net profit of 2 k€ in 2024.
Where is the headquarters of WOSSE DESIGN ?
The headquarters of WOSSE DESIGN is located in PARIS (75010), in the department Paris.
Where to find the tax return of WOSSE DESIGN ?
The tax return of WOSSE 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 WOSSE DESIGN operate?
WOSSE DESIGN 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