Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2014-09-26 (11 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: VAUX-SUR-MER (17640), Charente-Maritime
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
FINANCIERE ROCHELAISE : revenue, balance sheet and financial ratios
FINANCIERE ROCHELAISE is a French company
founded 11 years ago,
specialized in the sector Activités des sociétés holding.
Based in VAUX-SUR-MER (17640),
this company of category PME
shows in 2024 a revenue of 72 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - FINANCIERE ROCHELAISE (SIREN 805108008)
Indicator
2024
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
72 000 €
N/C
N/C
N/C
N/C
N/C
N/C
N/C
N/C
N/C
Net income
-1 459 €
55 678 €
3 155 €
-36 305 €
84 922 €
76 403 €
7 518 €
68 224 €
97 656 €
48 453 €
EBITDA
14 605 €
-5 378 €
-25 722 €
-36 604 €
-1 111 €
-1 321 €
-886 €
-1 673 €
-2 194 €
-448 €
Net margin
-2.0%
N/C
N/C
N/C
N/C
N/C
N/C
N/C
N/C
N/C
Revenue and income statement
In 2024, FINANCIERE ROCHELAISE achieves revenue of 72 k€. After deducting consumption (0 €), gross margin stands at 72 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 15 k€, representing 20.3% of revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Net income is negative at -1 k€ (-2.0% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
72 000 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
72 000 €
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
14 605 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
14 607 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-1 459 €
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
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 1878%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 5%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
1878.049%
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
4.987%
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
-2.026%
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
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
2024
Debt ratio
0.109
0.099
11.908
11.098
9.688
8.376
7.873
7.447
6.582
1878.049
Financial autonomy
99.858
99.735
89.207
89.767
90.97
92.095
92.625
92.992
93.481
4.987
Repayment capacity
0.021
0.01
1.886
15.623
1.475
1.23
-3.296
24.645
1.44
-260.661
Cash flow / Revenue
None%
None%
None%
None%
None%
None%
None%
None%
None%
-2.026%
Sector positioning
Debt ratio
1878.052024
2023
2024
2024
Q1: 0.01
Med: 8.77
Q3: 62.6
Average+33 pts over 3 years
In 2024, the debt ratio of FINANCIERE ROCHELAISE (1878.05) 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
4.99%2024
2023
2024
2024
Q1: 15.71%
Med: 62.26%
Q3: 91.3%
Average-50 pts over 3 years
In 2024, the financial autonomy of FINANCIERE ROCHELAISE (5.0%) 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
-260.66 years2024
2023
2024
2024
Q1: 0.0 years
Med: 0.09 years
Q3: 3.07 years
Excellent-50 pts over 3 years
In 2024, the repayment capacity of FINANCIERE ROCHELAISE (-260.66) 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 15.24. 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 110.0x. 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
15.24
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
2024
Liquidity ratio
19965.0
9377.404
4908.632
3103.399
6134.017
9469.931
97915.741
97799.167
22045.913
15.24
Interest coverage
0.0
0.0
-82.905
-218.849
-137.396
-152.025
-4.265
-5.567
-24.173
110.003
Sector positioning
Liquidity ratio
15.242024
2023
2024
2024
Q1: 138.65
Med: 681.09
Q3: 3914.52
Watch-50 pts over 3 years
In 2024, the liquidity ratio of FINANCIERE ROCHELAISE (15.24) 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
110.0x2024
2023
2024
2024
Q1: -74.77x
Med: 0.0x
Q3: 0.0x
Excellent+27 pts over 3 years
In 2024, the interest coverage of FINANCIERE ROCHELAISE (110.0x) 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. Average customer payment term: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 179 days. Excellent situation: suppliers finance 179 days of the operating cycle (retail model). WCR is negative (-17 days): operations structurally generate 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
-3 472 €
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
179 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 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
-17 j
WCR and payment terms evolution FINANCIERE ROCHELAISE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
2024
Operating WCR
0 €
0 €
0 €
0 €
0 €
0 €
0 €
0 €
0 €
-3 472 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
0
Customer payment term (days)
0
0
0
0
0
0
0
0
0
0
Supplier payment term (days)
308
213
174
666
231
275
9
43
65
179
Positioning of FINANCIERE ROCHELAISE in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 54 transactions of similar company sales
in 2024,
the value of FINANCIERE ROCHELAISE is estimated at
60 039 €
(range 17 362€ - 94 968€).
With an EBITDA of 14 605€, the sector multiple of 4.8x is applied.
The price/revenue ratio is 0.59x
(in line with sector norms).
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
54 tx
17k€60k€94k€
60 039 €Range: 17 362€ - 94 968€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
14 605 €×4.8x
Estimation70 628 €
11 956€ - 121 712€
Revenue Multiple30%
72 000 €×0.59x
Estimation42 392 €
26 373€ - 50 396€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 54 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 (Activités des sociétés holding)
Compare FINANCIERE ROCHELAISE with other companies in the same sector:
Frequently asked questions about FINANCIERE ROCHELAISE
What is the revenue of FINANCIERE ROCHELAISE ?
The revenue of FINANCIERE ROCHELAISE in 2024 is 72 k€.
Is FINANCIERE ROCHELAISE profitable?
FINANCIERE ROCHELAISE recorded a net loss in 2024.
Where is the headquarters of FINANCIERE ROCHELAISE ?
The headquarters of FINANCIERE ROCHELAISE is located in VAUX-SUR-MER (17640), in the department Charente-Maritime.
Where to find the tax return of FINANCIERE ROCHELAISE ?
The tax return of FINANCIERE ROCHELAISE 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 FINANCIERE ROCHELAISE operate?
FINANCIERE ROCHELAISE operates in the sector Activités des sociétés holding (NAF code 64.20Z). 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