Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2017-10-04 (8 years)Status: ActiveBusiness sector: Services administratifs combinés de bureauLocation: THEIZE (69620), Rhone
HOLDING DE ROCHEBONNE : revenue, balance sheet and financial ratios
HOLDING DE ROCHEBONNE is a French company
founded 8 years ago,
specialized in the sector Services administratifs combinés de bureau.
Based in THEIZE (69620),
this company of category PME
shows in 2024 a revenue of 257 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - HOLDING DE ROCHEBONNE (SIREN 832745921)
Indicator
2024
2023
2022
2021
2020
2019
2018
Revenue
257 328 €
221 456 €
169 447 €
179 770 €
107 797 €
76 107 €
14 652 €
Net income
-76 073 €
-16 142 €
944 615 €
184 856 €
77 538 €
104 030 €
7 629 €
EBITDA
-38 177 €
-62 159 €
-101 599 €
27 076 €
36 780 €
10 117 €
8 975 €
Net margin
-29.6%
-7.3%
557.5%
102.8%
71.9%
136.7%
52.1%
Revenue and income statement
In 2024, HOLDING DE ROCHEBONNE achieves revenue of 257 k€. Over the period 2018-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +61.2%. Vs 2023, growth of +16% (221 k€ -> 257 k€). After deducting consumption (16 €), gross margin stands at 257 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 -38 k€, representing -14.8% of revenue. Positive scissor effect: EBITDA margin improves by +13.2 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -76 k€ (-29.6% 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
257 328 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
257 312 €
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
-38 177 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-90 109 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-76 073 €
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
-14.8%
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 11%. 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 88%. 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
11.495%
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
87.673%
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
-23.754%
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
-2.86
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 DE ROCHEBONNE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.0
79.01
57.238
35.275
13.351
9.146
11.495
Financial autonomy
46.142
47.332
59.662
67.546
85.88
88.906
87.673
Repayment capacity
0.0
3.333
3.792
1.326
1.056
-13.939
-2.86
Cash flow / Revenue
52.068%
136.689%
72.297%
103.764%
122.847%
-4.829%
-23.754%
Sector positioning
Debt ratio
11.492024
2022
2023
2024
Q1: 0.0
Med: 11.23
Q3: 90.41
Average+8 pts over 3 years
In 2024, the debt ratio of HOLDING DE ROCHEBONNE (11.49) 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
87.67%2024
2022
2023
2024
Q1: 5.18%
Med: 39.1%
Q3: 79.71%
Excellent
In 2024, the financial autonomy of HOLDING DE ROCHEBONNE (87.7%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
-2.86 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.02 years
Q3: 2.9 years
Excellent-33 pts over 3 years
In 2024, the repayment capacity of HOLDING DE ROCHEBONNE (-2.86) 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 3820.76. 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
3820.763
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
-10.247
Liquidity indicators evolution HOLDING DE ROCHEBONNE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
185.692
182.851
361.51
400.018
3619.134
3054.107
3820.763
Interest coverage
0.0
44.667
13.344
16.121
-3.756
-5.246
-10.247
Sector positioning
Liquidity ratio
3820.762024
2022
2023
2024
Q1: 104.39
Med: 336.39
Q3: 1728.48
Excellent
In 2024, the liquidity ratio of HOLDING DE ROCHEBONNE (3820.76) 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
-10.25x2024
2022
2023
2024
Q1: -24.69x
Med: 0.0x
Q3: 0.2x
Average
In 2024, the interest coverage of HOLDING DE ROCHEBONNE (-10.2x) 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: 113 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 22 days. The gap of 91 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 206 days of revenue, i.e. 148 k€ to permanently finance. Over 2018-2024, WCR increased by +2634%, 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
147 534 €
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
113 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
22 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
206 j
WCR and payment terms evolution HOLDING DE ROCHEBONNE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
2022
2023
2024
Operating WCR
5 397 €
-39 990 €
1 858 €
-2 849 €
149 386 €
190 330 €
147 534 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
176
131
95
75
65
128
113
Supplier payment term (days)
325
92
76
32
11
41
22
Positioning of HOLDING DE ROCHEBONNE in its sector
Comparison with sector Services administratifs combinés de bureau
Valuation estimate
Based on 173 transactions of similar company sales
(all years),
the value of HOLDING DE ROCHEBONNE is estimated at
98 916 €
(range 41 418€ - 223 430€).
The price/revenue ratio is 0.38x
(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.
Estimated enterprise value2024
173 transactions
41k€98k€223k€
98 916 €Range: 41 418€ - 223 430€
NAF 5 all-time
Valuation method used
Revenue Multiple
257 328 €
×
0.38x
=98 916 €
Range: 41 419€ - 223 431€
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 173 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 (Services administratifs combinés de bureau)
Compare HOLDING DE ROCHEBONNE with other companies in the same sector:
Frequently asked questions about HOLDING DE ROCHEBONNE
What is the revenue of HOLDING DE ROCHEBONNE ?
The revenue of HOLDING DE ROCHEBONNE in 2024 is 257 k€.
Is HOLDING DE ROCHEBONNE profitable?
HOLDING DE ROCHEBONNE recorded a net loss in 2024.
Where is the headquarters of HOLDING DE ROCHEBONNE ?
The headquarters of HOLDING DE ROCHEBONNE is located in THEIZE (69620), in the department Rhone.
Where to find the tax return of HOLDING DE ROCHEBONNE ?
The tax return of HOLDING DE ROCHEBONNE 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 DE ROCHEBONNE operate?
HOLDING DE ROCHEBONNE operates in the sector Services administratifs combinés de bureau (NAF code 82.11Z). 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