Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2008-04-21 (18 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: BRUGES (33520), Gironde
CONSEIL INVESTISSEMENTS ROST : revenue, balance sheet and financial ratios
CONSEIL INVESTISSEMENTS ROST is a French company
founded 18 years ago,
specialized in the sector Activités des sièges sociaux.
Based in BRUGES (33520),
this company of category PME
shows in 2018 a revenue of 269 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CONSEIL INVESTISSEMENTS ROST (SIREN 503992141)
Indicator
2018
2017
2015
Revenue
268 700 €
318 700 €
N/C
Net income
-192 451 €
-82 829 €
1 782 €
EBITDA
-7 980 €
-8 295 €
N/C
Net margin
-71.6%
-26.0%
N/C
Revenue and income statement
In 2018, CONSEIL INVESTISSEMENTS ROST achieves revenue of 269 k€. Revenue is declining over the period 2017-2018 (CAGR: -15.7%). Significant drop of -16% vs 2017. After deducting consumption (0 €), gross margin stands at 269 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 -8 k€, representing -3.0% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -192 k€ (-71.6% of revenue), which will impact equity.
Revenue (2018)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
268 700 €
Gross margin (2018)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
268 700 €
EBITDA (2018)
?
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
-7 980 €
EBIT (2018)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-15 807 €
Net income (2018)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-192 451 €
EBITDA margin (2018)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-3.0%
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 7%. 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 92%. 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 0.1 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 300.6% 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 (2018)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
6.768%
Financial autonomy (2018)
?
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
92.181%
Cash flow / Revenue (2018)
?
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
300.556%
Repayment capacity (2018)
?
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
0.056
Asset age ratio (2018)
?
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
2015
2017
2018
Debt ratio
0.0
2.772
6.768
Financial autonomy
90.354
91.891
92.181
Repayment capacity
None
-0.32
0.056
Cash flow / Revenue
None%
-23.378%
300.556%
Sector positioning
Debt ratio
6.772018
2015
2017
2018
Q1: 0.81
Med: 28.0
Q3: 115.81
Good+6 pts over 3 years
In 2018, the debt ratio of CONSEIL INVESTISSEMENTS ROST (6.77) 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
92.18%2018
2015
2017
2018
Q1: 20.0%
Med: 52.46%
Q3: 81.38%
Excellent
In 2018, the financial autonomy of CONSEIL INVESTISSEMENTS ROST (92.2%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
0.06 years2018
2017
2018
Q1: 0.0 years
Med: 0.61 years
Q3: 4.98 years
Good
In 2018, the repayment capacity of CONSEIL INVESTISSEMENTS ROST (0.06) 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 2351.53. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2018)
?
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
2351.533
Interest coverage (2018)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2017
2018
Liquidity ratio
338.698
179.399
2351.533
Interest coverage
None
-869.259
-2.231
Sector positioning
Liquidity ratio
2351.532018
2015
2017
2018
Q1: 101.27
Med: 310.92
Q3: 1278.01
Excellent+20 pts over 3 years
In 2018, the liquidity ratio of CONSEIL INVESTISSEMENTS ROST (2351.53) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
-2.23x2018
2017
2018
Q1: -38.25x
Med: 0.0x
Q3: 4.7x
Average+24 pts over 2 years
In 2018, the interest coverage of CONSEIL INVESTISSEMENTS ROST (-2.2x) 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: 50 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 14 days. The gap of 36 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 316 days of revenue, i.e. 236 k€ to permanently finance.
Operating WCR (2018)
?
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
236 217 €
Customer credit (2018)
?
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
50 j
Supplier credit (2018)
?
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
14 j
Inventory turnover (2018)
?
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 (2018)
?
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
316 j
WCR and payment terms evolution CONSEIL INVESTISSEMENTS ROST
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2017
2018
Operating WCR
0 €
2 502 €
236 217 €
Inventory turnover (days)
0
0
0
Customer payment term (days)
0
16
50
Supplier payment term (days)
0
60
14
Positioning of CONSEIL INVESTISSEMENTS ROST in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 89 transactions of similar company sales
in 2018,
the value of CONSEIL INVESTISSEMENTS ROST is estimated at
118 141 €
(range 53 885€ - 238 654€).
The price/revenue ratio is 0.44x
(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 value2018
89 tx
53k€118k€238k€
118 141 €Range: 53 885€ - 238 654€
NAF 5 année 2018
Valuation method used
Revenue Multiple
268 700 €
×
0.44x
=118 142 €
Range: 53 885€ - 238 655€
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 89 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 (Activités des sièges sociaux)
Compare CONSEIL INVESTISSEMENTS ROST with other companies in the same sector:
Frequently asked questions about CONSEIL INVESTISSEMENTS ROST
What is the revenue of CONSEIL INVESTISSEMENTS ROST ?
The revenue of CONSEIL INVESTISSEMENTS ROST in 2018 is 269 k€.
Is CONSEIL INVESTISSEMENTS ROST profitable?
CONSEIL INVESTISSEMENTS ROST recorded a net loss in 2018.
Where is the headquarters of CONSEIL INVESTISSEMENTS ROST ?
The headquarters of CONSEIL INVESTISSEMENTS ROST is located in BRUGES (33520), in the department Gironde.
Where to find the tax return of CONSEIL INVESTISSEMENTS ROST ?
The tax return of CONSEIL INVESTISSEMENTS ROST 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 CONSEIL INVESTISSEMENTS ROST operate?
CONSEIL INVESTISSEMENTS ROST operates in the sector Activités des sièges sociaux (NAF code 70.10Z). 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