Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1981-01-01 (45 years)Status: ActiveBusiness sector: Travaux de peinture et vitrerieLocation: BETHUNE (62400), Pas-de-Calais
ENTREPRISE ROGER DECAUX : revenue, balance sheet and financial ratios
ENTREPRISE ROGER DECAUX is a French company
founded 45 years ago,
specialized in the sector Travaux de peinture et vitrerie.
Based in BETHUNE (62400),
this company of category PME
shows in 2024 a revenue of 2.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ENTREPRISE ROGER DECAUX (SIREN 320672967)
Indicator
2024
2023
2019
2018
2017
2016
Revenue
2 298 100 €
2 532 041 €
4 799 514 €
2 570 156 €
2 944 212 €
2 645 134 €
Net income
1 776 €
57 498 €
-63 604 €
53 132 €
48 986 €
109 273 €
EBITDA
6 980 €
55 085 €
-97 427 €
68 959 €
67 327 €
137 239 €
Net margin
0.1%
2.3%
-1.3%
2.1%
1.7%
4.1%
Revenue and income statement
In 2024, ENTREPRISE ROGER DECAUX achieves revenue of 2.3 M€. Activity remains stable over the period (CAGR: -1.7%). Slight decline of -9% vs 2023. After deducting consumption (643 k€), gross margin stands at 1.7 M€, i.e. a rate of 72%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 7 k€, representing 0.3% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 2 k€, i.e. 0.1% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
2 298 100 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 654 997 €
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
6 980 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
6 726 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 776 €
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
0.3%
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 23%. 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 41%. 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 50.8 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 0.1% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
23.319%
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
41.068%
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
0.081%
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
50.842
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution ENTREPRISE ROGER DECAUX
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2023
2024
Debt ratio
20.262
14.676
19.637
23.633
35.838
23.319
Financial autonomy
46.075
44.921
47.073
33.951
43.481
41.068
Repayment capacity
0.169
0.0
0.515
-0.178
4.646
50.842
Cash flow / Revenue
4.374%
2.391%
2.371%
-2.201%
1.236%
0.081%
Sector positioning
Debt ratio
23.322024
2019
2023
2024
Q1: 0.1
Med: 10.87
Q3: 41.68
Average
In 2024, the debt ratio of ENTREPRISE ROGER DECAUX (23.32) 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
41.07%2024
2019
2023
2024
Q1: 4.85%
Med: 31.3%
Q3: 55.52%
Good+5 pts over 3 years
In 2024, the financial autonomy of ENTREPRISE ROGER DECAUX (41.1%) 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
50.84 years2024
2019
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.77 years
Watch+51 pts over 3 years
In 2024, the repayment capacity of ENTREPRISE ROGER DECAUX (50.84) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 194.46. 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 25.6x. 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
194.462
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
25.602
Liquidity indicators evolution ENTREPRISE ROGER DECAUX
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2023
2024
Liquidity ratio
184.208
175.005
191.158
151.967
243.194
194.462
Interest coverage
3.476
6.575
6.736
-7.718
3.171
25.602
Sector positioning
Liquidity ratio
194.462024
2019
2023
2024
Q1: 141.41
Med: 207.71
Q3: 324.54
Average+13 pts over 3 years
In 2024, the liquidity ratio of ENTREPRISE ROGER DECAUX (194.46) 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
25.6x2024
2019
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 1.55x
Excellent+51 pts over 3 years
In 2024, the interest coverage of ENTREPRISE ROGER DECAUX (25.6x) 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: 60 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 57 days. The company must finance 3 days of gap between collections and payments. Inventory turnover is 21 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 60 days of revenue, i.e. 383 k€ to permanently finance. Notable WCR improvement over the period (-49%), freeing up cash.
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
383 392 €
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
60 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
57 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
21 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
60 j
WCR and payment terms evolution ENTREPRISE ROGER DECAUX
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2023
2024
Operating WCR
753 202 €
607 921 €
528 578 €
636 176 €
422 496 €
383 392 €
Inventory turnover (days)
7
6
8
9
12
21
Customer payment term (days)
78
69
72
48
62
60
Supplier payment term (days)
92
66
66
47
33
57
Positioning of ENTREPRISE ROGER DECAUX in its sector
Comparison with sector Travaux de peinture et vitrerie
Valuation estimate
Based on 88 transactions of similar company sales
(all years),
the value of ENTREPRISE ROGER DECAUX is estimated at
135 771 €
(range 60 864€ - 239 720€).
With an EBITDA of 6 980€, the sector multiple of 2.7x is applied.
The price/revenue ratio is 0.18x
(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
88 tx
60k€135k€239k€
135 771 €Range: 60 864€ - 239 720€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
6 980 €×2.7x
Estimation18 945 €
5 735€ - 32 788€
Revenue Multiple30%
2 298 100 €×0.18x
Estimation417 476 €
192 091€ - 737 717€
Net Income Multiple20%
1 776 €×3.0x
Estimation5 282 €
1 850€ - 10 057€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 88 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 (Travaux de peinture et vitrerie)
Compare ENTREPRISE ROGER DECAUX with other companies in the same sector:
Frequently asked questions about ENTREPRISE ROGER DECAUX
What is the revenue of ENTREPRISE ROGER DECAUX ?
The revenue of ENTREPRISE ROGER DECAUX in 2024 is 2.3 M€.
Is ENTREPRISE ROGER DECAUX profitable?
Yes, ENTREPRISE ROGER DECAUX generated a net profit of 2 k€ in 2024.
Where is the headquarters of ENTREPRISE ROGER DECAUX ?
The headquarters of ENTREPRISE ROGER DECAUX is located in BETHUNE (62400), in the department Pas-de-Calais.
Where to find the tax return of ENTREPRISE ROGER DECAUX ?
The tax return of ENTREPRISE ROGER DECAUX 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 ENTREPRISE ROGER DECAUX operate?
ENTREPRISE ROGER DECAUX operates in the sector Travaux de peinture et vitrerie (NAF code 43.34Z). 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