ETABLISSEMENTS ROGIER : revenue, balance sheet and financial ratios

ETABLISSEMENTS ROGIER is a French company founded 22 years ago, specialized in the sector Travaux de menuiserie métallique et serrurerie. Based in AURIOL (13390), this company of category PME shows in 2022 a revenue of 2.2 M€. Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.

Data updated on 2026-05-02

Sources : INPI & INSEE SIRENE - Processing : Ministry of Economy

Financial history - ETABLISSEMENTS ROGIER (SIREN 450347034)
Indicator 2024 2022 2021 2020 2019 2018 2017 2016
Revenue N/C 2 152 714 € N/C N/C 1 786 892 € 2 050 794 € 1 706 140 € 1 209 019 €
Net income 58 342 € 62 401 € 35 307 € 77 062 € 57 395 € 52 417 € 148 130 € 70 459 €
EBITDA N/C 41 144 € N/C N/C 55 916 € 84 803 € -81 469 € 112 265 €
Net margin N/C 2.9% N/C N/C 3.2% 2.6% 8.7% 5.8%

Revenue and income statement

In 2024, ETABLISSEMENTS ROGIER generates positive net income of 58 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 70 k€ -> 58 k€.

Net income (2024) ?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax

58 342 €

Loading income statement...

Chart evolution

Show :

Assets

Loading data...

Liabilities

Loading data...

Solvency and debt ratios

The debt ratio (= Financial debt / Equity x 100) stands at 16%. 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 57%. This high autonomy means the company finances most of its assets through equity, a sign of strength.

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

16.5%

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

57.009%

Asset age ratio (2024) ?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Interpretation
< 50% : Recent assets
50-70% : Normal wear
> 70% : Aging assets

8.5%

Solvency indicators evolution
ETABLISSEMENTS ROGIER

Sector positioning

Debt ratio
16.5 2024
2021
2022
2024
Q1: 3.86
Med: 18.7
Q3: 47.26
Good -13 pts over 3 years

In 2024, the debt ratio of ETABLISSEMENTS ROGIER (16.50) 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
57.01% 2024
2021
2022
2024
Q1: 22.22%
Med: 43.8%
Q3: 59.91%
Good +15 pts over 3 years

In 2024, the financial autonomy of ETABLISSEMENTS ROGIER (57.0%) 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
7.1 years 2022
2022
Q1: 0.0 years
Med: 0.59 years
Q3: 2.34 years
Watch

In 2022, the repayment capacity of ETABLISSEMENTS ROGIER (7.10) 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 279.64. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.

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

279.643

Liquidity indicators evolution
ETABLISSEMENTS ROGIER

Sector positioning

Liquidity ratio
279.64 2024
2021
2022
2024
Q1: 164.13
Med: 228.07
Q3: 326.05
Good

In 2024, the liquidity ratio of ETABLISSEMENTS ROGIER (279.64) 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
3.02x 2022
2022
Q1: 0.0x
Med: 0.61x
Q3: 2.9x
Excellent

In 2022, the interest coverage of ETABLISSEMENTS ROGIER (3.0x) 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.

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

0 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
ETABLISSEMENTS ROGIER

Positioning of ETABLISSEMENTS ROGIER in its sector

Comparison with sector Travaux de menuiserie métallique et serrurerie

Valuation estimate

Based on 51 transactions of similar company sales in 2024, the value of ETABLISSEMENTS ROGIER is estimated at 198 172 € (range 78 375€ - 451 866€). 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 value 2024
51 tx
78k€ 198k€ 451k€
198 172 € Range: 78 375€ - 451 866€
NAF 5 année 2024

Valuation method used

Net Income Multiple
58 342 € × 3.4x = 198 172 €
Range: 78 376€ - 451 867€

Only this financial indicator is available for this company.

Valuation evolution

How is this estimate calculated?

This estimate is based on the analysis of 51 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 menuiserie métallique et serrurerie)

Compare ETABLISSEMENTS ROGIER with other companies in the same sector:

Voir toutes les statistiques du secteur Travaux de menuiserie métallique et serrurerie

Frequently asked questions about ETABLISSEMENTS ROGIER

What is the revenue of ETABLISSEMENTS ROGIER ?

The revenue of ETABLISSEMENTS ROGIER in 2022 is 2.2 M€.

Is ETABLISSEMENTS ROGIER profitable?

Yes, ETABLISSEMENTS ROGIER generated a net profit of 58 k€ in 2024.

Where is the headquarters of ETABLISSEMENTS ROGIER ?

The headquarters of ETABLISSEMENTS ROGIER is located in AURIOL (13390), in the department Bouches-du-Rhone.

Where to find the tax return of ETABLISSEMENTS ROGIER ?

The tax return of ETABLISSEMENTS ROGIER 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 ETABLISSEMENTS ROGIER operate?

ETABLISSEMENTS ROGIER operates in the sector Travaux de menuiserie métallique et serrurerie (NAF code 43.32B). See the 'Sector positioning' section above to compare the company with its competitors.