Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2007-12-27 (18 years)Status: ActiveBusiness sector: Courtage de valeurs mobilières et de marchandisesLocation: THYEZ (74300), Haute-Savoie
FEU ROUGE : revenue, balance sheet and financial ratios
FEU ROUGE is a French company
founded 18 years ago,
specialized in the sector Courtage de valeurs mobilières et de marchandises.
Based in THYEZ (74300),
this company of category PME
shows in 2020 a revenue of 398 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2020, FEU ROUGE generates positive net income of 1.3 M€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2020: 10 k€ -> 1.3 M€.
Net income (2020)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 261 066 €
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 25%. 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 79%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
24.525%
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
79.243%
Asset age ratio (2020)
?
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
2019
2020
2020
Debt ratio
394.946
344.782
253.574
98.776
24.525
Financial autonomy
17.988
19.939
22.218
42.985
79.243
Repayment capacity
12.761
9.225
-8.063
1.826
None
Cash flow / Revenue
10.642%
13.501%
-8.285%
68.085%
None%
Sector positioning
Debt ratio
24.522020
2019
2020
2020
Q1: 0.01
Med: 9.23
Q3: 68.57
Average-19 pts over 3 years
In 2020, the debt ratio of FEU ROUGE (24.52) 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
79.24%2020
2019
2020
2020
Q1: 20.96%
Med: 61.22%
Q3: 89.92%
Good+39 pts over 3 years
In 2020, the financial autonomy of FEU ROUGE (79.2%) 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
1.83 years2020
2019
2020
Q1: -0.15 years
Med: 0.0 years
Q3: 2.44 years
Average+44 pts over 2 years
In 2020, the repayment capacity of FEU ROUGE (1.83) 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 16853.34. 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
16853.341
Liquidity indicators evolution FEU ROUGE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2019
2020
2020
Liquidity ratio
150.873
221.847
118.67
176.328
16853.341
Interest coverage
45.328
34.065
33.948
16.15
None
Sector positioning
Liquidity ratio
16853.342020
2019
2020
2020
Q1: 110.84
Med: 356.86
Q3: 2850.48
Excellent+50 pts over 3 years
In 2020, the liquidity ratio of FEU ROUGE (16853.34) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
16.15x2020
2019
2020
Q1: -22.33x
Med: 0.0x
Q3: 0.05x
Excellent
In 2020, the interest coverage of FEU ROUGE (16.1x) 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 (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
0 €
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
0 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
0 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 and payment terms evolution FEU ROUGE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2019
2020
2020
Operating WCR
89 125 €
171 976 €
92 494 €
-70 053 €
0 €
Inventory turnover (days)
0
0
0
0
0
Customer payment term (days)
37
47
23
6
0
Supplier payment term (days)
66
75
42
93
0
Positioning of FEU ROUGE in its sector
Comparison with sector Courtage de valeurs mobilières et de marchandises
Valuation estimate
Based on 109 transactions of similar company sales
(all years),
the value of FEU ROUGE is estimated at
4 219 888 €
(range 1 273 164€ - 10 848 350€).
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 value2020
109 transactions
1273k€4219k€10848k€
4 219 888 €Range: 1 273 164€ - 10 848 350€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation method used
Net Income Multiple
1 261 066 €
×
3.3x
=4 219 889 €
Range: 1 273 164€ - 10 848 350€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 109 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 (Courtage de valeurs mobilières et de marchandises)
Compare FEU ROUGE with other companies in the same sector:
Yes, FEU ROUGE generated a net profit of 1.3 M€ in 2020.
Where is the headquarters of FEU ROUGE ?
The headquarters of FEU ROUGE is located in THYEZ (74300), in the department Haute-Savoie.
Where to find the tax return of FEU ROUGE ?
The tax return of FEU ROUGE 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 FEU ROUGE operate?
FEU ROUGE operates in the sector Courtage de valeurs mobilières et de marchandises (NAF code 66.12Z). 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