Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 1994-02-01 (32 years)Status: ActiveBusiness sector: Ingénierie, études techniquesLocation: LE POUZIN (07250), Ardeche
BUREAU D'ETUDES RHONE ALPES : revenue, balance sheet and financial ratios
BUREAU D'ETUDES RHONE ALPES is a French company
founded 32 years ago,
specialized in the sector Ingénierie, études techniques.
Based in LE POUZIN (07250),
this company of category ETI
shows in 2022 a revenue of 689 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - BUREAU D'ETUDES RHONE ALPES (SIREN 394042071)
Indicator
2022
2021
2020
2019
2018
2017
Revenue
689 169 €
765 925 €
679 665 €
762 386 €
797 853 €
847 197 €
Net income
49 832 €
40 194 €
57 996 €
59 535 €
53 781 €
47 433 €
EBITDA
109 002 €
85 002 €
121 831 €
124 685 €
108 995 €
116 956 €
Net margin
7.2%
5.2%
8.5%
7.8%
6.7%
5.6%
Revenue and income statement
In 2022, BUREAU D'ETUDES RHONE ALPES achieves revenue of 689 k€. Activity remains stable over the period (CAGR: -4.0%). Significant drop of -10% vs 2021. After deducting consumption (0 €), gross margin stands at 689 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 109 k€, representing 15.8% of revenue. Positive scissor effect: EBITDA margin improves by +4.7 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 50 k€, i.e. 7.2% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
689 169 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
689 169 €
EBITDA (2022)
?
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
109 002 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
81 271 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
49 832 €
EBITDA margin (2022)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
15.8%
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 13%. 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 52%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.3 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 11.3% 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 (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
12.681%
Financial autonomy (2022)
?
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
52.376%
Cash flow / Revenue (2022)
?
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
11.254%
Repayment capacity (2022)
?
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
0.333
Asset age ratio (2022)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution BUREAU D'ETUDES RHONE ALPES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
Debt ratio
-492.547
-7066.685
339.119
67.965
18.335
12.681
Financial autonomy
-13.806
-0.941
15.86
37.024
37.36
52.376
Repayment capacity
0.0
0.996
2.28
0.965
0.446
0.333
Cash flow / Revenue
10.287%
4.968%
10.906%
11.796%
8.27%
11.254%
Sector positioning
Debt ratio
12.682022
2020
2021
2022
Q1: 0.0
Med: 10.4
Q3: 59.95
Average-23 pts over 3 years
In 2022, the debt ratio of BUREAU D'ETUDES RHONE ALPES (12.68) 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
52.38%2022
2020
2021
2022
Q1: 10.97%
Med: 36.06%
Q3: 59.83%
Good+15 pts over 3 years
In 2022, the financial autonomy of BUREAU D'ETUDES RHONE ALPES (52.4%) 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
0.33 years2022
2020
2021
2022
Q1: 0.0 years
Med: 0.01 years
Q3: 1.24 years
Average-14 pts over 3 years
In 2022, the repayment capacity of BUREAU D'ETUDES RHONE ALPES (0.33) 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 201.15. 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 0.1x. Danger: operating income does not cover interest charges, unsustainable situation.
Liquidity ratio (2022)
?
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
201.146
Interest coverage (2022)
?
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
0.067
Liquidity indicators evolution BUREAU D'ETUDES RHONE ALPES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
Liquidity ratio
76.127
78.719
241.898
199.52
140.961
201.146
Interest coverage
0.0
0.001
0.162
0.13
0.136
0.067
Sector positioning
Liquidity ratio
201.152022
2020
2021
2022
Q1: 148.19
Med: 225.94
Q3: 385.62
Average
In 2022, the liquidity ratio of BUREAU D'ETUDES RHONE ALPES (201.15) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
0.07x2022
2020
2021
2022
Q1: 0.0x
Med: 0.0x
Q3: 1.46x
Good
In 2022, the interest coverage of BUREAU D'ETUDES RHONE ALPES (0.1x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 106 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 111 days. Favorable situation: supplier credit is longer than customer credit by 5 days. Overall, WCR represents 104 days of revenue, i.e. 200 k€ to permanently finance.
Operating WCR (2022)
?
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
199 694 €
Customer credit (2022)
?
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
106 j
Supplier credit (2022)
?
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
111 j
Inventory turnover (2022)
?
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 (2022)
?
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
104 j
WCR and payment terms evolution BUREAU D'ETUDES RHONE ALPES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
Operating WCR
231 353 €
183 506 €
171 255 €
147 882 €
187 506 €
199 694 €
Inventory turnover (days)
0
0
0
0
0
0
Customer payment term (days)
117
100
101
99
93
106
Supplier payment term (days)
63
43
24
36
156
111
Positioning of BUREAU D'ETUDES RHONE ALPES in its sector
Comparison with sector Ingénierie, études techniques
Valuation estimate
Based on 63 transactions of similar company sales
in 2022,
the value of BUREAU D'ETUDES RHONE ALPES is estimated at
91 477 €
(range 40 541€ - 134 438€).
With an EBITDA of 109 002€, the sector multiple of 0.9x is applied.
The price/revenue ratio is 0.16x
(conservative valuation).
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 value2022
63 tx
40k€91k€134k€
91 477 €Range: 40 541€ - 134 438€
NAF 5 année 2022
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
109 002 €×0.9x
Estimation103 527 €
42 362€ - 118 929€
Revenue Multiple30%
689 169 €×0.16x
Estimation112 851 €
55 180€ - 196 715€
Net Income Multiple20%
49 832 €×0.6x
Estimation29 295 €
14 033€ - 79 796€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 63 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 (Ingénierie, études techniques)
Compare BUREAU D'ETUDES RHONE ALPES with other companies in the same sector:
Frequently asked questions about BUREAU D'ETUDES RHONE ALPES
What is the revenue of BUREAU D'ETUDES RHONE ALPES ?
The revenue of BUREAU D'ETUDES RHONE ALPES in 2022 is 689 k€.
Is BUREAU D'ETUDES RHONE ALPES profitable?
Yes, BUREAU D'ETUDES RHONE ALPES generated a net profit of 50 k€ in 2022.
Where is the headquarters of BUREAU D'ETUDES RHONE ALPES ?
The headquarters of BUREAU D'ETUDES RHONE ALPES is located in LE POUZIN (07250), in the department Ardeche.
Where to find the tax return of BUREAU D'ETUDES RHONE ALPES ?
The tax return of BUREAU D'ETUDES RHONE ALPES 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 BUREAU D'ETUDES RHONE ALPES operate?
BUREAU D'ETUDES RHONE ALPES operates in the sector Ingénierie, études techniques (NAF code 71.12B). 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