CARRE RHONE-ALPES : revenue, balance sheet and financial ratios
CARRE RHONE-ALPES is a French company
founded 19 years ago,
specialized in the sector Promotion immobilière de logements.
Based in LUTTERBACH (68460),
this company of category ETI
shows in 2024 a revenue of 1.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CARRE RHONE-ALPES (SIREN 494671837)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
1 308 538 €
2 156 648 €
2 466 911 €
2 243 880 €
2 770 171 €
3 218 770 €
3 836 670 €
3 882 873 €
2 959 737 €
1 663 766 €
2 100 697 €
Net income
-1 112 293 €
-804 271 €
-1 919 736 €
-1 226 320 €
-2 085 643 €
-1 319 378 €
1 256 928 €
1 442 884 €
1 317 643 €
1 556 854 €
1 311 645 €
EBITDA
-2 321 010 €
-2 730 050 €
-2 223 127 €
-2 001 983 €
-2 135 394 €
-1 905 987 €
-854 560 €
-993 556 €
-777 712 €
-182 016 €
199 995 €
Net margin
-85.0%
-37.3%
-77.8%
-54.7%
-75.3%
-41.0%
32.8%
37.2%
44.5%
93.6%
62.4%
Revenue and income statement
In 2024, CARRE RHONE-ALPES achieves revenue of 1.3 M€. Activity remains stable over the period (CAGR: -4.6%). Significant drop of -39% vs 2023. After deducting consumption (49 k€), gross margin stands at 1.3 M€, i.e. a rate of 96%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -2.3 M€, representing -177.4% of revenue. Warning negative scissor effect: despite revenue change (-39%), EBITDA varies by +15%, reducing margin by 50.8 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -1.1 M€ (-85.0% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 308 538 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 259 637 €
EBITDA (2024)
?
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
-2 321 010 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-2 297 787 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-1 112 293 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-177.4%
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 -279%. 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 -23%. 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
-278.994%
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
-22.991%
Cash flow / Revenue (2024)
?
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
-86.818%
Repayment capacity (2024)
?
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
-5.803
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
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.0
0.0
80.804
87.456
68.933
81.432
221.211
487.645
-2363.061
-739.036
-278.994
Financial autonomy
39.201
45.287
44.342
45.154
53.187
50.14
27.965
15.511
-4.02
-11.719
-22.991
Repayment capacity
0.0
0.0
2.426
2.896
3.373
-2.984
-2.877
-5.63
-5.525
-10.894
-5.803
Cash flow / Revenue
60.83%
94.115%
45.64%
37.635%
32.484%
-40.624%
-75.171%
-56.277%
-76.303%
-38.977%
-86.818%
Sector positioning
Debt ratio
-278.992024
2022
2023
2024
Q1: 0.0
Med: 1.6
Q3: 105.23
Excellent
In 2024, the debt ratio of CARRE RHONE-ALPES (-278.99) 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
-22.99%2024
2022
2023
2024
Q1: 0.0%
Med: 12.23%
Q3: 54.65%
Average
In 2024, the financial autonomy of CARRE RHONE-ALPES (-23.0%) 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
-5.8 years2024
2022
2023
2024
Q1: -4.13 years
Med: 0.0 years
Q3: 1.24 years
Excellent
In 2024, the repayment capacity of CARRE RHONE-ALPES (-5.80) 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 30.07. 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
30.073
Interest coverage (2024)
?
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
-1.24
Liquidity indicators evolution CARRE RHONE-ALPES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
72.919
79.393
74.15
68.9
101.33
209.288
161.298
158.993
101.755
46.627
30.073
Interest coverage
24.089
-28.662
-7.9
-5.873
-7.214
-2.747
-3.071
-4.213
-9.967
-0.396
-1.24
Sector positioning
Liquidity ratio
30.072024
2022
2023
2024
Q1: 134.25
Med: 341.1
Q3: 1144.53
Watch-13 pts over 3 years
In 2024, the liquidity ratio of CARRE RHONE-ALPES (30.07) 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
-1.24x2024
2022
2023
2024
Q1: -13.11x
Med: 0.0x
Q3: 2.3x
Average+23 pts over 3 years
In 2024, the interest coverage of CARRE RHONE-ALPES (-1.2x) 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. Average customer payment term: 125 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 525 days. Excellent situation: suppliers finance 400 days of the operating cycle (retail model). Inventory turnover is 8 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 412 days of revenue, i.e. 1.5 M€ to permanently finance. Over 2014-2024, WCR increased by +72%, requiring additional financing.
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
1 497 151 €
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
125 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
525 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
8 j
WCR in days of revenue (2024)
?
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
412 j
WCR and payment terms evolution CARRE RHONE-ALPES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
872 966 €
818 689 €
898 221 €
47 371 €
535 944 €
973 195 €
299 400 €
787 243 €
72 971 €
805 077 €
1 497 151 €
Inventory turnover (days)
25
25
41
17
27
36
31
51
42
41
8
Customer payment term (days)
69
84
42
25
17
21
64
32
18
46
125
Supplier payment term (days)
276
344
276
180
111
45
41
65
58
229
525
Positioning of CARRE RHONE-ALPES in its sector
Comparison with sector Promotion immobilière de logements
Valuation estimate
Based on 80 transactions of similar company sales
(all years),
the value of CARRE RHONE-ALPES is estimated at
366 078 €
(range 131 637€ - 900 347€).
The price/revenue ratio is 0.28x
(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 value2024
80 tx
131k€366k€900k€
366 078 €Range: 131 637€ - 900 347€
NAF 5 all-time
Valuation method used
Revenue Multiple
1 308 538 €
×
0.28x
=366 078 €
Range: 131 638€ - 900 348€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 80 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 (Promotion immobilière de logements)
Compare CARRE RHONE-ALPES with other companies in the same sector:
Frequently asked questions about CARRE RHONE-ALPES
What is the revenue of CARRE RHONE-ALPES ?
The revenue of CARRE RHONE-ALPES in 2024 is 1.3 M€.
Is CARRE RHONE-ALPES profitable?
CARRE RHONE-ALPES recorded a net loss in 2024.
Where is the headquarters of CARRE RHONE-ALPES ?
The headquarters of CARRE RHONE-ALPES is located in LUTTERBACH (68460), in the department Haut-Rhin.
Where to find the tax return of CARRE RHONE-ALPES ?
The tax return of CARRE 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 CARRE RHONE-ALPES operate?
CARRE RHONE-ALPES operates in the sector Promotion immobilière de logements (NAF code 41.10A). 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