Employees: 01 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2010-03-15 (16 years)Status: ActiveBusiness sector: Travaux de peinture et vitrerieLocation: NICE (06300), Alpes-Maritimes
ENTREPRISE ROGER RAIMONDI : revenue, balance sheet and financial ratios
ENTREPRISE ROGER RAIMONDI is a French company
founded 16 years ago,
specialized in the sector Travaux de peinture et vitrerie.
Based in NICE (06300),
this company of category PME
shows in 2020 a revenue of 144 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ENTREPRISE ROGER RAIMONDI (SIREN 520986845)
Indicator
2020
2019
2017
2016
Revenue
143 890 €
138 918 €
147 965 €
186 975 €
Net income
22 438 €
24 890 €
38 711 €
56 913 €
EBITDA
29 274 €
31 230 €
44 803 €
73 520 €
Net margin
15.6%
17.9%
26.2%
30.4%
Revenue and income statement
In 2020, ENTREPRISE ROGER RAIMONDI achieves revenue of 144 k€. Revenue is declining over the period 2016-2020 (CAGR: -6.3%). Vs 2019: +4%. After deducting consumption (16 k€), gross margin stands at 128 k€, i.e. a rate of 89%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 29 k€, representing 20.3% of revenue. Warning negative scissor effect: despite revenue change (+4%), EBITDA varies by -6%, reducing margin by 2.1 pts. This reflects costs rising faster than revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 22 k€, i.e. 15.6% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2020)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
143 890 €
Gross margin (2020)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
128 150 €
EBITDA (2020)
?
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
29 274 €
EBIT (2020)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
26 713 €
Net income (2020)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
22 438 €
EBITDA margin (2020)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
20.3%
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 26%. 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). Cash flow represents 16.4% 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 (2020)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
25.796%
Financial autonomy (2020)
?
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
17.832%
Cash flow / Revenue (2020)
?
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
16.443%
Repayment capacity (2020)
?
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
0.0
Asset age ratio (2020)
?
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 RAIMONDI
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2019
2020
Debt ratio
2.929
8.409
13.263
25.796
Financial autonomy
2.388
7.052
10.614
17.832
Repayment capacity
0.003
0.0
0.0
0.0
Cash flow / Revenue
31.119%
27.183%
19.322%
16.443%
Sector positioning
Debt ratio
25.82020
2017
2019
2020
Q1: 0.2
Med: 14.18
Q3: 67.56
Average+8 pts over 3 years
In 2020, the debt ratio of ENTREPRISE ROGER RAIMONDI (25.80) 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
17.83%2020
2017
2019
2020
Q1: 4.77%
Med: 27.98%
Q3: 51.02%
Average+12 pts over 3 years
In 2020, the financial autonomy of ENTREPRISE ROGER RAIMONDI (17.8%) 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
0.0 years2020
2017
2019
2020
Q1: 0.0 years
Med: 0.0 years
Q3: 1.03 years
Excellent
In 2020, the repayment capacity of ENTREPRISE ROGER RAIMONDI (0.00) 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 295.23. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2020)
?
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
295.228
Interest coverage (2020)
?
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 ENTREPRISE ROGER RAIMONDI
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2019
2020
Liquidity ratio
495.429
568.158
444.273
295.228
Interest coverage
0.0
0.0
0.0
0.0
Sector positioning
Liquidity ratio
295.232020
2017
2019
2020
Q1: 142.7
Med: 208.46
Q3: 312.41
Good
In 2020, the liquidity ratio of ENTREPRISE ROGER RAIMONDI (295.23) 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
0.0x2020
2017
2019
2020
Q1: 0.0x
Med: 0.0x
Q3: 1.17x
Average
In 2020, the interest coverage of ENTREPRISE ROGER RAIMONDI (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: 114 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 39 days. The gap of 75 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 15 days of revenue, i.e. 6 k€ to permanently finance. Notable WCR improvement over the period (-70%), freeing up cash.
Operating WCR (2020)
?
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
5 946 €
Customer credit (2020)
?
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
114 j
Supplier credit (2020)
?
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
39 j
Inventory turnover (2020)
?
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 (2020)
?
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
15 j
WCR and payment terms evolution ENTREPRISE ROGER RAIMONDI
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2019
2020
Operating WCR
19 666 €
34 479 €
30 611 €
5 946 €
Inventory turnover (days)
0
0
0
0
Customer payment term (days)
84
100
130
114
Supplier payment term (days)
22
17
25
39
Positioning of ENTREPRISE ROGER RAIMONDI 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 RAIMONDI is estimated at
60 914 €
(range 20 308€ - 108 027€).
With an EBITDA of 29 274€, 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 value2020
88 tx
20k€60k€108k€
60 914 €Range: 20 308€ - 108 027€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
29 274 €×2.7x
Estimation79 454 €
24 054€ - 137 514€
Revenue Multiple30%
143 890 €×0.18x
Estimation26 139 €
12 027€ - 46 190€
Net Income Multiple20%
22 438 €×3.0x
Estimation66 729 €
23 368€ - 127 065€
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 RAIMONDI with other companies in the same sector:
Frequently asked questions about ENTREPRISE ROGER RAIMONDI
What is the revenue of ENTREPRISE ROGER RAIMONDI ?
The revenue of ENTREPRISE ROGER RAIMONDI in 2020 is 144 k€.
Is ENTREPRISE ROGER RAIMONDI profitable?
Yes, ENTREPRISE ROGER RAIMONDI generated a net profit of 22 k€ in 2020.
Where is the headquarters of ENTREPRISE ROGER RAIMONDI ?
The headquarters of ENTREPRISE ROGER RAIMONDI is located in NICE (06300), in the department Alpes-Maritimes.
Where to find the tax return of ENTREPRISE ROGER RAIMONDI ?
The tax return of ENTREPRISE ROGER RAIMONDI 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 RAIMONDI operate?
ENTREPRISE ROGER RAIMONDI 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