Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2021-11-30 (4 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: BETHENY (51450), Marne
LA ROOF BUSINESS : revenue, balance sheet and financial ratios
LA ROOF BUSINESS is a French company
founded 4 years ago,
specialized in the sector Activités des sociétés holding.
Based in BETHENY (51450),
this company of category PME
shows in 2024 a revenue of 84 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LA ROOF BUSINESS (SIREN 907732523)
Indicator
2024
2023
2022
Revenue
83 913 €
103 892 €
56 000 €
Net income
110 855 €
103 614 €
93 324 €
EBITDA
8 849 €
13 754 €
16 337 €
Net margin
132.1%
99.7%
166.7%
Revenue and income statement
Im Jahr 2024 erzielt LA ROOF BUSINESS einen Umsatz von 84 k€. Im Zeitraum 2022-2024 zeigt das Unternehmen starkes Wachstum mit einer CAGR von +22.4%. Deutlicher Rückgang von -19% vs 2023. Nach Abzug des Verbrauchs (0 €) beträgt die Bruttomarge 84 k€, d.h. eine Rate von 100%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht 9 k€, was 10.5% des Umsatzes entspricht. Warnung negativer Schereneffekt: Trotz Umsatzveränderung (-19%) variiert EBITDA um -36%, was die Marge um 2.7 Punkte reduziert. Dieses Niveau der operativen Marge ist für die Branche zufriedenstellend. Das Nettoergebnis beträgt 111 k€, d.h. 132.1% des Umsatzes.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
83 913 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
83 913 €
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
8 849 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
9 880 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
110 855 €
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
10.5%
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
Die Verschuldungsquote (= Finanzschulden / Eigenkapital x 100) beträgt 10%. Dieses niedrige Niveau spiegelt eine solide Finanzstruktur wider. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 9%. Geringe Autonomie: Das Unternehmen ist stark von externer Finanzierung abhängig. Die Schuldenrückzahlungskapazität zeigt, dass es 0.6 Jahre Cashflow braucht. Diese kurze Periode zeigt eine ausgezeichnete Schuldentragfähigkeit. Der Cashflow beträgt 132.1% des Umsatzes. Dieses hohe Niveau bietet eine starke Selbstfinanzierungskapazität.
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
10.098%
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
9.171%
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
132.108%
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
0.649
Solvency indicators evolution LA ROOF BUSINESS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2022
2023
2024
Debt ratio
16.866
12.344
10.098
Financial autonomy
14.245
10.791
9.171
Repayment capacity
1.072
0.831
0.649
Cash flow / Revenue
166.65%
99.732%
132.108%
Sector positioning
Verschuldungsgrad
10.12024
2022
2023
2024
Q1: 0.01
Med: 8.77
Q3: 62.6
Average
Im Jahr 2024 liegt über dem Median der Branche das verschuldungsgrad von LA ROOF BUSINESS (10.10). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Finanzielle Autonomie
9.17%2024
2022
2023
2024
Q1: 15.71%
Med: 62.26%
Q3: 91.3%
Average
Im Jahr 2024 liegt unter dem Median der Branche das finanzielle autonomie von LA ROOF BUSINESS (9.2%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Eine Verbesserung würde die Wettbewerbsposition stärken.
Rückzahlungsfähigkeit
0.65 ans2024
2022
2023
2024
Q1: 0.0 ans
Med: 0.09 ans
Q3: 3.07 ans
Average
Im Jahr 2024 liegt über dem Median der Branche das rückzahlungsfähigkeit von LA ROOF BUSINESS (0.7 an). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Liquidity ratios
Der Zinsdeckungsgrad (= EBIT / Zinsaufwendungen) beträgt 7.8x. Das Betriebsergebnis deckt die Zinsaufwendungen sehr weitgehend.
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
7.775
Liquidity indicators evolution LA ROOF BUSINESS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2022
2023
2024
Liquidity ratio
483.546
754.879
None
Interest coverage
0.0
5.119
7.775
Sector positioning
Liquiditätsquote
754.882023
2022
2023
Q1: 126.86
Med: 619.0
Q3: 3548.33
Gut
Im Jahr 2023 liegt über dem Median der Branche das liquiditätsquote von LA ROOF BUSINESS (754.88). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Zinsdeckung
7.78x2024
2022
2023
2024
Q1: -74.77x
Med: 0.0x
Q3: 0.0x
Ausgezeichnet+25 pts over 3 years
Im Jahr 2024 liegt in den oberen 25% der Branche das zinsdeckung von LA ROOF BUSINESS (7.8x). Dieses Verhältnis gibt an, wie oft das Betriebsergebnis die Zinsaufwendungen deckt. Hohe Deckung bedeutet, dass Finanzaufwendungen die Rentabilität wenig belasten.
Working capital requirement (WCR) and payment terms
Der Betriebskapitalbedarf (WCR) misst die zeitliche Lücke. Der WCR repräsentiert 423 Tage Umsatz. Im Zeitraum 2022-2024 stieg der WCR um +518%.
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
98 658 €
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 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
423 j
WCR and payment terms evolution LA ROOF BUSINESS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2022
2023
2024
Operating WCR
-23 581 €
31 399 €
98 658 €
Inventory turnover (days)
0
0
0
Customer payment term (days)
0
6
0
Supplier payment term (days)
0
4
0
Positioning of LA ROOF BUSINESS 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 LA ROOF BUSINESS is estimated at
68 586 €
(range 33 487€ - 220 075€).
With an EBITDA of 8 849€, 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
33k€68k€220k€
68 586 €Range: 33 487€ - 220 075€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
8 849 €×4.8x
Estimation42 792 €
7 244€ - 73 744€
Revenue Multiple30%
83 913 €×0.59x
Estimation49 406 €
30 737€ - 58 734€
Net Income Multiple20%
110 855 €×1.5x
Estimation161 844 €
103 221€ - 827 916€
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 LA ROOF BUSINESS with other companies in the same sector:
Yes, LA ROOF BUSINESS generated a net profit of 111 k€ in 2024.
Where is the headquarters of LA ROOF BUSINESS ?
The headquarters of LA ROOF BUSINESS is located in BETHENY (51450), in the department Marne.
Where to find the tax return of LA ROOF BUSINESS ?
The tax return of LA ROOF BUSINESS 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 LA ROOF BUSINESS operate?
LA ROOF BUSINESS 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