Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2004-12-17 (21 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: ROCHEFORT (17300), Charente-Maritime
HOLDING BERNARD ROUET : revenue, balance sheet and financial ratios
HOLDING BERNARD ROUET is a French company
founded 21 years ago,
specialized in the sector Activités des sociétés holding.
Based in ROCHEFORT (17300),
this company of category PME
shows in 2024 a revenue of 120 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - HOLDING BERNARD ROUET (SIREN 480088137)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
120 260 €
117 253 €
119 637 €
118 226 €
117 935 €
117 879 €
188 131 €
237 571 €
216 576 €
Net income
60 214 €
389 639 €
-14 197 €
41 188 €
-66 278 €
-3 740 €
6 121 €
-7 731 €
-26 448 €
EBITDA
88 779 €
28 904 €
-13 333 €
-8 444 €
-5 050 €
-2 553 €
7 254 €
23 806 €
-25 266 €
Net margin
50.1%
332.3%
-11.9%
34.8%
-56.2%
-3.2%
3.3%
-3.3%
-12.2%
Revenue and income statement
In 2024, HOLDING BERNARD ROUET achieves revenue of 120 k€. Revenue is declining over the period 2016-2024 (CAGR: -7.1%). Vs 2023: +3%. After deducting consumption (0 €), gross margin stands at 120 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 89 k€, representing 73.8% of revenue. Positive scissor effect: EBITDA margin improves by +49.2 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 60 k€, i.e. 50.1% 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
120 260 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
120 260 €
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
88 779 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
73 339 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
60 214 €
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
73.8%
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 97%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 48%. 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 7.2 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 62.9% 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 (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
96.89%
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
48.089%
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
62.911%
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
7.176
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 HOLDING BERNARD ROUET
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
47.697
47.856
44.567
39.964
51.125
37.492
36.681
89.529
96.89
Financial autonomy
63.557
63.585
64.868
63.574
55.502
61.781
62.693
50.626
48.089
Repayment capacity
-4.602
3.535
12.663
-16.255
-15.198
4.478
-5.262
23.449
7.176
Cash flow / Revenue
-12.211%
9.469%
3.254%
-3.173%
-5.235%
15.616%
-11.867%
19.543%
62.911%
Sector positioning
Debt ratio
96.892024
2022
2023
2024
Q1: 0.01
Med: 8.77
Q3: 62.6
Average+16 pts over 3 years
In 2024, the debt ratio of HOLDING BERNARD ROUET (96.89) 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
48.09%2024
2022
2023
2024
Q1: 15.71%
Med: 62.26%
Q3: 91.3%
Average-8 pts over 3 years
In 2024, the financial autonomy of HOLDING BERNARD ROUET (48.1%) 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
7.18 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.09 years
Q3: 3.07 years
Average+50 pts over 3 years
In 2024, the repayment capacity of HOLDING BERNARD ROUET (7.18) 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 486.14. 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 14.5x. 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
486.144
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
14.471
Liquidity indicators evolution HOLDING BERNARD ROUET
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
184.869
72.265
68.69
35.463
32.55
39.027
81.962
702.212
486.144
Interest coverage
-4.682
132.441
15.605
-46.494
-1212.436
-4.358
-2.843
38.019
14.471
Sector positioning
Liquidity ratio
486.142024
2022
2023
2024
Q1: 138.65
Med: 681.09
Q3: 3914.52
Average+16 pts over 3 years
In 2024, the liquidity ratio of HOLDING BERNARD ROUET (486.14) 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
14.47x2024
2022
2023
2024
Q1: -74.77x
Med: 0.0x
Q3: 0.0x
Excellent+26 pts over 3 years
In 2024, the interest coverage of HOLDING BERNARD ROUET (14.5x) 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: 659 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 128 days. The gap of 531 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 707 days of revenue, i.e. 236 k€ to permanently finance. Over 2016-2024, WCR increased by +1236%, requiring additional financing.
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
236 064 €
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
659 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
128 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
707 j
WCR and payment terms evolution HOLDING BERNARD ROUET
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
17 664 €
32 868 €
23 360 €
-3 443 €
-2 979 €
7 422 €
21 579 €
134 799 €
236 064 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
11
44
41
0
0
0
0
319
659
Supplier payment term (days)
24
7
7
6
94
92
71
105
128
Positioning of HOLDING BERNARD ROUET 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 HOLDING BERNARD ROUET is estimated at
253 484 €
(range 60 765€ - 485 117€).
With an EBITDA of 88 779€, 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
60k€253k€485k€
253 484 €Range: 60 765€ - 485 117€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
88 779 €×4.8x
Estimation429 322 €
72 674€ - 739 847€
Revenue Multiple30%
120 260 €×0.59x
Estimation70 806 €
44 050€ - 84 175€
Net Income Multiple20%
60 214 €×1.5x
Estimation87 910 €
56 068€ - 449 706€
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 HOLDING BERNARD ROUET with other companies in the same sector:
Frequently asked questions about HOLDING BERNARD ROUET
What is the revenue of HOLDING BERNARD ROUET ?
The revenue of HOLDING BERNARD ROUET in 2024 is 120 k€.
Is HOLDING BERNARD ROUET profitable?
Yes, HOLDING BERNARD ROUET generated a net profit of 60 k€ in 2024.
Where is the headquarters of HOLDING BERNARD ROUET ?
The headquarters of HOLDING BERNARD ROUET is located in ROCHEFORT (17300), in the department Charente-Maritime.
Where to find the tax return of HOLDING BERNARD ROUET ?
The tax return of HOLDING BERNARD ROUET 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 HOLDING BERNARD ROUET operate?
HOLDING BERNARD ROUET 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