Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: ETICreation date: 1995-09-01 (30 years)Status: ActiveBusiness sector: Affrètement et organisation des transports Location: HERRLISHEIM (67850), Bas-Rhin
DE RIJKE ALSACE : revenue, balance sheet and financial ratios
DE RIJKE ALSACE is a French company
founded 30 years ago,
specialized in the sector Affrètement et organisation des transports .
Based in HERRLISHEIM (67850),
this company of category ETI
shows in 2023 a revenue of 2.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - DE RIJKE ALSACE (SIREN 402462253)
Indicator
2023
2022
2020
2019
2018
2017
2016
Revenue
2 438 287 €
2 614 160 €
3 065 372 €
4 892 868 €
5 513 942 €
5 716 828 €
5 080 893 €
Net income
225 976 €
165 899 €
12 389 €
-35 397 €
3 533 €
-216 231 €
-708 632 €
EBITDA
22 051 €
55 449 €
-64 242 €
-257 751 €
-231 767 €
-305 443 €
-307 559 €
Net margin
9.3%
6.3%
0.4%
-0.7%
0.1%
-3.8%
-13.9%
Revenue and income statement
In 2023, DE RIJKE ALSACE achieves revenue of 2.4 M€. Revenue is declining over the period 2016-2023 (CAGR: -10.0%). Slight decline of -7% vs 2022. After deducting consumption (-400 €), gross margin stands at 2.4 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 22 k€, representing 0.9% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 226 k€, i.e. 9.3% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
2 438 287 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 438 687 €
EBITDA (2023)
?
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
22 051 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
103 619 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
225 976 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
0.9%
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 4%. 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 51%. 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 0.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 5.1% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
4.321%
Financial autonomy (2023)
?
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
50.529%
Cash flow / Revenue (2023)
?
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
5.054%
Repayment capacity (2023)
?
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
0.045
Asset age ratio (2023)
?
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
2016
2017
2018
2019
2020
2022
2023
Debt ratio
857.116
295.277
331.13
951.428
796.952
26.786
4.321
Financial autonomy
5.207
12.143
10.381
6.035
8.14
36.648
50.529
Repayment capacity
-4.024
-6.391
-5.755
-13.047
-116.007
0.552
0.045
Cash flow / Revenue
-6.319%
-2.846%
-3.305%
-2.273%
-0.369%
6.305%
5.054%
Sector positioning
Debt ratio
4.322023
2020
2022
2023
Q1: 0.0
Med: 7.46
Q3: 49.04
Good-36 pts over 3 years
In 2023, the debt ratio of DE RIJKE ALSACE (4.32) 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
50.53%2023
2020
2022
2023
Q1: 15.05%
Med: 32.0%
Q3: 51.78%
Good+48 pts over 3 years
In 2023, the financial autonomy of DE RIJKE ALSACE (50.5%) 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
0.04 years2023
2020
2022
2023
Q1: 0.0 years
Med: 0.03 years
Q3: 1.11 years
Average+27 pts over 3 years
In 2023, the repayment capacity of DE RIJKE ALSACE (0.04) 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 166.08. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
166.077
Interest coverage (2023)
?
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
0.0
Liquidity indicators evolution DE RIJKE ALSACE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2022
2023
Liquidity ratio
171.798
183.733
184.71
288.421
341.507
153.499
166.077
Interest coverage
-0.46
-0.006
0.0
0.0
0.0
0.0
0.0
Sector positioning
Liquidity ratio
166.082023
2020
2022
2023
Q1: 120.57
Med: 159.14
Q3: 229.55
Good-22 pts over 3 years
In 2023, the liquidity ratio of DE RIJKE ALSACE (166.08) 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
0.0x2023
2020
2022
2023
Q1: 0.0x
Med: 0.29x
Q3: 4.82x
Average
In 2023, the interest coverage of DE RIJKE ALSACE (0.0x) 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: 56 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 36 days. The company must finance 20 days of gap between collections and payments. Inventory turnover is 1 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 79 days of revenue, i.e. 536 k€ to permanently finance. Notable WCR improvement over the period (-58%), freeing up cash.
Operating WCR (2023)
?
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
535 814 €
Customer credit (2023)
?
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
56 j
Supplier credit (2023)
?
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
36 j
Inventory turnover (2023)
?
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
1 j
WCR in days of revenue (2023)
?
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
79 j
WCR and payment terms evolution DE RIJKE ALSACE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2022
2023
Operating WCR
1 269 309 €
1 191 158 €
1 362 054 €
1 638 475 €
1 457 217 €
405 299 €
535 814 €
Inventory turnover (days)
1
1
1
1
1
1
1
Customer payment term (days)
73
58
63
47
62
64
56
Supplier payment term (days)
58
53
52
33
38
32
36
Positioning of DE RIJKE ALSACE in its sector
Comparison with sector Affrètement et organisation des transports
Valuation estimate
Based on 167 transactions of similar company sales
(all years),
the value of DE RIJKE ALSACE is estimated at
116 126 €
(range 84 449€ - 252 199€).
With an EBITDA of 22 051€, the sector multiple of 0.9x is applied.
The price/revenue ratio is 0.11x
(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.
Estimated enterprise value2023
167 transactions
84k€116k€252k€
116 126 €Range: 84 449€ - 252 199€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
22 051 €×0.9x
Estimation19 749 €
7 215€ - 27 458€
Revenue Multiple30%
2 438 287 €×0.11x
Estimation258 611 €
229 246€ - 453 866€
Net Income Multiple20%
225 976 €×0.6x
Estimation143 344 €
60 339€ - 511 552€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 167 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 (Affrètement et organisation des transports )
Compare DE RIJKE ALSACE with other companies in the same sector:
Yes, DE RIJKE ALSACE generated a net profit of 226 k€ in 2023.
Where is the headquarters of DE RIJKE ALSACE ?
The headquarters of DE RIJKE ALSACE is located in HERRLISHEIM (67850), in the department Bas-Rhin.
Where to find the tax return of DE RIJKE ALSACE ?
The tax return of DE RIJKE ALSACE 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 DE RIJKE ALSACE operate?
DE RIJKE ALSACE operates in the sector Affrètement et organisation des transports (NAF code 52.29B). 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