Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2015-09-04 (10 years)Status: ActiveBusiness sector: Promotion immobilière de logementsLocation: ANGLET (64600), Pyrenees-Atlantiques
DOMAINE DE LA ROCQUE : revenue, balance sheet and financial ratios
DOMAINE DE LA ROCQUE is a French company
founded 10 years ago,
specialized in the sector Promotion immobilière de logements.
Based in ANGLET (64600),
this company of category PME
shows in 2021 a revenue of 75 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - DOMAINE DE LA ROCQUE (SIREN 813495843)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
N/C
74 943 €
78 453 €
142 945 €
908 130 €
562 018 €
N/C
Net income
755 €
7 967 €
-13 085 €
-3 757 €
5 094 €
-19 833 €
110 850 €
52 874 €
-15 €
EBITDA
996 €
8 243 €
-12 881 €
-3 534 €
6 097 €
-18 616 €
147 076 €
66 718 €
-5 014 €
Net margin
N/C
N/C
N/C
-5.0%
6.5%
-13.9%
12.2%
9.4%
N/C
Revenue and income statement
In 2024, DOMAINE DE LA ROCQUE generates positive net income of 755 €. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
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
996 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
996 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
755 €
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 -91%. 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 -18%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 26.4 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high.
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
-90.674%
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
-18.35%
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
26.362
Solvency indicators evolution DOMAINE DE LA ROCQUE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
14.054
214.424
5.545
-425.729
-388.069
-65.994
-41.056
-77.093
-90.674
Financial autonomy
0.129
4.246
27.117
-11.96
-17.666
-76.007
-24.298
-19.242
-18.35
Repayment capacity
-1.733
2.104
0.082
-4.062
10.518
-3.074
-0.958
2.197
26.362
Cash flow / Revenue
None%
9.408%
12.206%
-13.875%
6.493%
-5.013%
None%
None%
None%
Sector positioning
Debt ratio
-90.672024
2022
2023
2024
Q1: 0.0
Med: 1.6
Q3: 105.23
Excellent
In 2024, the debt ratio of DOMAINE DE LA ROCQUE (-90.67) 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
-18.35%2024
2022
2023
2024
Q1: 0.0%
Med: 12.23%
Q3: 54.65%
Average
In 2024, the financial autonomy of DOMAINE DE LA ROCQUE (-18.4%) 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
26.36 years2024
2022
2023
2024
Q1: -4.13 years
Med: 0.0 years
Q3: 1.24 years
Average+37 pts over 3 years
In 2024, the repayment capacity of DOMAINE DE LA ROCQUE (26.36) 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 98.32. 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 24.2x. Operating income very largely covers interest expenses: high safety margin.
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
98.318
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
24.197
Liquidity indicators evolution DOMAINE DE LA ROCQUE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
100.147
114.813
139.837
163.821
203.137
79.304
87.436
95.778
98.318
Interest coverage
-5.983
0.256
0.0
-1.579
4.97
-6.31
-1.584
3.36
24.197
Sector positioning
Liquidity ratio
98.322024
2022
2023
2024
Q1: 134.25
Med: 341.1
Q3: 1144.53
Watch
In 2024, the liquidity ratio of DOMAINE DE LA ROCQUE (98.32) 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
24.2x2024
2022
2023
2024
Q1: -13.11x
Med: 0.0x
Q3: 2.3x
Excellent+36 pts over 3 years
In 2024, the interest coverage of DOMAINE DE LA ROCQUE (24.2x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 36412 days. Excellent situation: suppliers finance 36412 days of the operating cycle (retail model).
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
36412 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 DOMAINE DE LA ROCQUE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
1 126 498 €
405 589 €
139 001 €
65 131 €
22 660 €
0 €
0 €
0 €
Inventory turnover (days)
0
639
98
335
270
0
0
0
0
Customer payment term (days)
0
0
0
0
0
0
0
0
0
Supplier payment term (days)
349
401
499
83
233
381
411
-3993
36412
Positioning of DOMAINE DE LA ROCQUE 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 DOMAINE DE LA ROCQUE is estimated at
1 220 €
(range 452€ - 3 564€).
With an EBITDA of 996€, the sector multiple of 1.0x is applied.
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
0k€1k€3k€
1 220 €Range: 452€ - 3 564€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
996 €×1.0x
Estimation999 €
413€ - 3 039€
Net Income Multiple20%
755 €×2.3x
Estimation1 773 €
551€ - 4 879€
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 DOMAINE DE LA ROCQUE with other companies in the same sector:
Frequently asked questions about DOMAINE DE LA ROCQUE
What is the revenue of DOMAINE DE LA ROCQUE ?
The revenue of DOMAINE DE LA ROCQUE in 2021 is 75 k€.
Is DOMAINE DE LA ROCQUE profitable?
Yes, DOMAINE DE LA ROCQUE generated a net profit of 755€ in 2024.
Where is the headquarters of DOMAINE DE LA ROCQUE ?
The headquarters of DOMAINE DE LA ROCQUE is located in ANGLET (64600), in the department Pyrenees-Atlantiques.
Where to find the tax return of DOMAINE DE LA ROCQUE ?
The tax return of DOMAINE DE LA ROCQUE 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 DOMAINE DE LA ROCQUE operate?
DOMAINE DE LA ROCQUE 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