Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1996-04-02 (30 years)Status: ActiveBusiness sector: Construction de réseaux pour fluidesLocation: ROQUEFORT-LES-PINS (06330), Alpes-Maritimes
LA ROQUEFORTOISE : revenue, balance sheet and financial ratios
LA ROQUEFORTOISE is a French company
founded 30 years ago,
specialized in the sector Construction de réseaux pour fluides.
Based in ROQUEFORT-LES-PINS (06330),
this company of category PME
shows in 2024 a revenue of 375 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LA ROQUEFORTOISE (SIREN 404672149)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
375 001 €
530 896 €
416 268 €
593 207 €
290 915 €
471 545 €
386 246 €
557 409 €
400 612 €
557 321 €
Net income
-10 863 €
30 876 €
10 058 €
94 115 €
-57 997 €
2 571 €
-28 838 €
49 173 €
-1 379 €
18 685 €
EBITDA
-2 120 €
48 959 €
19 003 €
101 637 €
-33 208 €
15 799 €
-18 044 €
48 483 €
7 341 €
31 613 €
Net margin
-2.9%
5.8%
2.4%
15.9%
-19.9%
0.5%
-7.5%
8.8%
-0.3%
3.4%
Revenue and income statement
In 2024, LA ROQUEFORTOISE achieves revenue of 375 k€. Activity remains stable over the period (CAGR: -4.3%). Significant drop of -29% vs 2023. After deducting consumption (56 k€), gross margin stands at 319 k€, i.e. a rate of 85%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -2 k€, representing -0.6% of revenue. Warning negative scissor effect: despite revenue change (-29%), EBITDA varies by -104%, reducing margin by 9.8 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -11 k€ (-2.9% 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
375 001 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
319 435 €
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
-2 120 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-10 948 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-10 863 €
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
-0.6%
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 72%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 44%. 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
72.374%
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
43.738%
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
-0.559%
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
-37.58
Asset age ratio (2024)
?
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
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
104.127
204.81
63.659
86.397
70.822
-51865.992
132.563
98.539
88.696
72.374
Financial autonomy
23.196
22.935
31.68
28.033
25.979
-0.139
29.468
35.209
41.081
43.738
Repayment capacity
1.729
4.89
1.147
-2.638
2.704
-2.625
1.057
5.372
2.468
-37.58
Cash flow / Revenue
3.913%
3.642%
8.365%
-4.679%
3.208%
-16.606%
16.643%
3.856%
8.11%
-0.559%
Sector positioning
Debt ratio
72.372024
2022
2023
2024
Q1: 1.15
Med: 24.5
Q3: 76.99
Average
In 2024, the debt ratio of LA ROQUEFORTOISE (72.37) 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
43.74%2024
2022
2023
2024
Q1: 16.46%
Med: 32.68%
Q3: 51.92%
Good+12 pts over 3 years
In 2024, the financial autonomy of LA ROQUEFORTOISE (43.7%) 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
-37.58 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.65 years
Q3: 2.23 years
Excellent-54 pts over 3 years
In 2024, the repayment capacity of LA ROQUEFORTOISE (-37.58) 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 367.16. 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
367.164
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
-70.755
Liquidity indicators evolution LA ROQUEFORTOISE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
172.613
243.85
176.169
181.584
159.824
319.385
304.062
272.882
379.843
367.164
Interest coverage
1.711
3.664
1.11
-2.333
1.912
-0.614
1.299
4.147
3.258
-70.755
Sector positioning
Liquidity ratio
367.162024
2022
2023
2024
Q1: 137.66
Med: 183.25
Q3: 263.2
Excellent
In 2024, the liquidity ratio of LA ROQUEFORTOISE (367.16) 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
-70.75x2024
2022
2023
2024
Q1: 0.0x
Med: 1.07x
Q3: 7.11x
Watch-52 pts over 3 years
In 2024, the interest coverage of LA ROQUEFORTOISE (-70.8x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 124 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 23 days. The gap of 101 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Inventory turnover is 27 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 116 days of revenue, i.e. 121 k€ to permanently finance. Over 2015-2024, WCR increased by +665%, 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
120 900 €
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
124 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
23 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
27 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
116 j
WCR and payment terms evolution LA ROQUEFORTOISE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
15 794 €
61 073 €
54 643 €
45 925 €
40 393 €
58 587 €
66 534 €
98 039 €
115 794 €
120 900 €
Inventory turnover (days)
3
5
3
4
11
12
6
10
10
27
Customer payment term (days)
36
59
41
71
51
88
62
91
91
124
Supplier payment term (days)
10
11
77
20
57
40
21
34
16
23
Positioning of LA ROQUEFORTOISE in its sector
Comparison with sector Construction de réseaux pour fluides
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (33 transactions).
This range of 28 558€ to 65 891€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
28k€35k€65k€
35 053 €Range: 28 558€ - 65 891€
NAF 5 all-time
How is this estimate calculated?
This estimate is based on the analysis of 33 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 (Construction de réseaux pour fluides)
Compare LA ROQUEFORTOISE with other companies in the same sector:
The revenue of LA ROQUEFORTOISE in 2024 is 375 k€.
Is LA ROQUEFORTOISE profitable?
LA ROQUEFORTOISE recorded a net loss in 2024.
Where is the headquarters of LA ROQUEFORTOISE ?
The headquarters of LA ROQUEFORTOISE is located in ROQUEFORT-LES-PINS (06330), in the department Alpes-Maritimes.
Where to find the tax return of LA ROQUEFORTOISE ?
The tax return of LA ROQUEFORTOISE 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 ROQUEFORTOISE operate?
LA ROQUEFORTOISE operates in the sector Construction de réseaux pour fluides (NAF code 42.21Z). 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