Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1970-01-01 (56 years)Status: ActiveBusiness sector: Fabrication d'autres pompes et compresseursLocation: ILLZACH (68110), Haut-Rhin
POMPES RUTSCHI : revenue, balance sheet and financial ratios
POMPES RUTSCHI is a French company
founded 56 years ago,
specialized in the sector Fabrication d'autres pompes et compresseurs.
Based in ILLZACH (68110),
this company of category PME
shows in 2023 a revenue of 13.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - POMPES RUTSCHI (SIREN 775751985)
Indicator
2023
2020
2019
2018
2017
Revenue
13 563 965 €
12 791 286 €
12 665 500 €
12 463 878 €
9 456 904 €
Net income
1 821 364 €
1 202 706 €
923 269 €
1 365 917 €
613 856 €
EBITDA
2 554 016 €
2 054 036 €
1 610 195 €
2 546 023 €
916 466 €
Net margin
13.4%
9.4%
7.3%
11.0%
6.5%
Revenue and income statement
In 2023, POMPES RUTSCHI achieves revenue of 13.6 M€. Over the period 2017-2023, the company shows strong growth with a CAGR (compound annual growth rate) of +6.2%. Vs 2020: +6%. After deducting consumption (2.3 M€), gross margin stands at 11.2 M€, i.e. a rate of 83%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 2.6 M€, representing 18.8% of revenue. Positive scissor effect: EBITDA margin improves by +2.8 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 1.8 M€, i.e. 13.4% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
13 563 965 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
11 239 430 €
EBITDA (2023)
?
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
2 554 016 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
2 465 264 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 821 364 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
18.8%
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 0%. 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 32%. The balance between equity and debt is satisfactory. Cash flow represents 20.0% 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 (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
0.0%
Financial autonomy (2023)
?
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
31.742%
Cash flow / Revenue (2023)
?
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
20.036%
Repayment capacity (2023)
?
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
0.0
Asset age ratio (2023)
?
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
2017
2018
2019
2020
2023
Debt ratio
71.662
25.479
17.827
21.188
0.0
Financial autonomy
42.894
41.489
47.246
51.595
31.742
Repayment capacity
3.501
0.685
0.79
1.025
0.0
Cash flow / Revenue
9.43%
16.689%
11.345%
9.904%
20.036%
Sector positioning
Debt ratio
0.02023
2019
2020
2023
Q1: 0.08
Med: 13.89
Q3: 53.48
Excellent-25 pts over 3 years
In 2023, the debt ratio of POMPES RUTSCHI (0.00) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
31.74%2023
2019
2020
2023
Q1: 31.41%
Med: 49.53%
Q3: 63.04%
Average-25 pts over 3 years
In 2023, the financial autonomy of POMPES RUTSCHI (31.7%) 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
0.0 years2023
2019
2020
2023
Q1: 0.0 years
Med: 0.15 years
Q3: 1.33 years
Excellent-36 pts over 3 years
In 2023, the repayment capacity of POMPES RUTSCHI (0.00) 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 interest coverage ratio (= EBIT / Interest expenses) is 1.9x. Coverage is limited: any activity downturn would jeopardize interest payments.
Interest coverage (2023)
?
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
1.871
Liquidity indicators evolution POMPES RUTSCHI
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2023
Liquidity ratio
317.577
186.534
198.779
237.367
None
Interest coverage
17.68
3.525
3.552
2.496
1.871
Sector positioning
Liquidity ratio
237.372020
2019
2020
Q1: 164.08
Med: 232.96
Q3: 327.7
Good+10 pts over 2 years
In 2020, the liquidity ratio of POMPES RUTSCHI (237.37) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
1.87x2023
2019
2020
2023
Q1: 0.0x
Med: 2.03x
Q3: 10.35x
Average-13 pts over 3 years
In 2023, the interest coverage of POMPES RUTSCHI (1.9x) 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. Overall, WCR represents 429 days of revenue, i.e. 16.2 M€ to permanently finance. Over 2017-2023, WCR increased by +163%, requiring additional financing.
Operating WCR (2023)
?
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
16 180 183 €
Customer credit (2023)
?
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 (2023)
?
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 (2023)
?
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 (2023)
?
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
429 j
WCR and payment terms evolution POMPES RUTSCHI
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2023
Operating WCR
6 153 324 €
6 194 672 €
8 239 668 €
9 595 127 €
16 180 183 €
Inventory turnover (days)
172
129
117
97
0
Customer payment term (days)
112
170
151
194
0
Supplier payment term (days)
105
82
128
108
0
Positioning of POMPES RUTSCHI in its sector
Comparison with sector Fabrication d'autres pompes et compresseurs
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (37 transactions).
This range of 1 424 231€ to 7 213 586€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2023
Indicative
1424k€3262k€7213k€
3 262 408 €Range: 1 424 231€ - 7 213 586€
NAF 4 all-time
Aggregated at NAF sub-class level
How is this estimate calculated?
This estimate is based on the analysis of 37 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 (Fabrication d'autres pompes et compresseurs)
Compare POMPES RUTSCHI with other companies in the same sector:
Yes, POMPES RUTSCHI generated a net profit of 1.8 M€ in 2023.
Where is the headquarters of POMPES RUTSCHI ?
The headquarters of POMPES RUTSCHI is located in ILLZACH (68110), in the department Haut-Rhin.
Where to find the tax return of POMPES RUTSCHI ?
The tax return of POMPES RUTSCHI 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 POMPES RUTSCHI operate?
POMPES RUTSCHI operates in the sector Fabrication d'autres pompes et compresseurs (NAF code 28.13Z). 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