Employees: 11 (2023.0)Legal category: SAS (autres)Size: ETICreation date: 1993-04-19 (33 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: LE POUZIN (07250), Ardeche
RAMPA ENTREPRISES : revenue, balance sheet and financial ratios
RAMPA ENTREPRISES is a French company
founded 33 years ago,
specialized in the sector Activités des sociétés holding.
Based in LE POUZIN (07250),
this company of category ETI
shows in 2024 a revenue of 5.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - RAMPA ENTREPRISES (SIREN 391327830)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
5 108 920 €
4 807 398 €
4 393 782 €
4 213 799 €
3 072 935 €
3 032 833 €
2 900 144 €
2 826 952 €
75 871 189 €
Net income
1 893 919 €
3 021 206 €
4 594 875 €
1 305 879 €
1 776 329 €
1 402 607 €
-335 506 €
-249 332 €
733 971 €
EBITDA
959 972 €
848 872 €
623 189 €
312 093 €
-448 048 €
-455 907 €
-286 435 €
-330 655 €
5 356 825 €
Net margin
37.1%
62.8%
104.6%
31.0%
57.8%
46.2%
-11.6%
-8.8%
1.0%
Revenue and income statement
In 2024, RAMPA ENTREPRISES achieves revenue of 5.1 M€. Revenue is declining over the period 2016-2024 (CAGR: -28.6%). Vs 2023: +6%. After deducting consumption (-7 k€), gross margin stands at 5.1 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 960 k€, representing 18.8% of revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 1.9 M€, i.e. 37.1% 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
5 108 920 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
5 115 825 €
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
959 972 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
465 667 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 893 919 €
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
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 81%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 52%. 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 2.2 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 45.2% 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
81.36%
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
52.014%
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
45.18%
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
2.175
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
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
134.653
114.623
94.766
246.216
231.091
229.84
125.221
91.612
81.36
Financial autonomy
24.687
44.145
25.961
27.27
28.184
26.817
42.122
49.444
52.014
Repayment capacity
5.311
7.847
77.36
6.633
5.471
10.178
2.092
2.142
2.175
Cash flow / Revenue
5.223%
13.875%
8.22%
56.099%
68.182%
27.685%
115.269%
59.705%
45.18%
Sector positioning
Debt ratio
81.362024
2022
2023
2024
Q1: 0.01
Med: 8.77
Q3: 62.6
Average
In 2024, the debt ratio of RAMPA ENTREPRISES (81.36) 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
52.01%2024
2022
2023
2024
Q1: 15.71%
Med: 62.26%
Q3: 91.3%
Average+7 pts over 3 years
In 2024, the financial autonomy of RAMPA ENTREPRISES (52.0%) 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
2.17 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.09 years
Q3: 3.07 years
Average
In 2024, the repayment capacity of RAMPA ENTREPRISES (2.17) 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 231.82. 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 47.2x. 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
231.824
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
47.211
Liquidity indicators evolution RAMPA ENTREPRISES
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
197.006
141.908
170.556
1227.911
1038.88
511.584
1188.766
268.221
231.824
Interest coverage
10.812
-240.35
-160.435
-34.494
-48.97
67.058
30.825
40.853
47.211
Sector positioning
Liquidity ratio
231.822024
2022
2023
2024
Q1: 138.65
Med: 681.09
Q3: 3914.52
Average-28 pts over 3 years
In 2024, the liquidity ratio of RAMPA ENTREPRISES (231.82) 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
47.21x2024
2022
2023
2024
Q1: -74.77x
Med: 0.0x
Q3: 0.0x
Excellent
In 2024, the interest coverage of RAMPA ENTREPRISES (47.2x) 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: 25 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 49 days. Favorable situation: supplier credit is longer than customer credit by 24 days. Overall, WCR represents 430 days of revenue, i.e. 6.1 M€ to permanently finance. Notable WCR improvement over the period (-79%), freeing up cash.
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
6 096 883 €
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
25 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
49 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
430 j
WCR and payment terms evolution RAMPA ENTREPRISES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
28 794 634 €
8 021 165 €
37 090 377 €
7 833 838 €
7 357 620 €
7 251 906 €
7 416 880 €
6 985 245 €
6 096 883 €
Inventory turnover (days)
49
0
2625
0
0
0
0
0
0
Customer payment term (days)
97
55
2735
31
35
23
13
23
25
Supplier payment term (days)
88
48
2399
38
72
73
70
58
49
Positioning of RAMPA ENTREPRISES 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 RAMPA ENTREPRISES is estimated at
3 776 546 €
(range 1 307 017€ - 7 901 713€).
With an EBITDA of 959 972€, 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
1307k€3776k€7901k€
3 776 546 €Range: 1 307 017€ - 7 901 713€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
959 972 €×4.8x
Estimation4 642 281 €
785 824€ - 8 000 005€
Revenue Multiple30%
5 108 920 €×0.59x
Estimation3 007 987 €
1 871 349€ - 3 575 930€
Net Income Multiple20%
1 893 919 €×1.5x
Estimation2 765 050 €
1 763 502€ - 14 144 661€
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 RAMPA ENTREPRISES with other companies in the same sector:
Frequently asked questions about RAMPA ENTREPRISES
What is the revenue of RAMPA ENTREPRISES ?
The revenue of RAMPA ENTREPRISES in 2024 is 5.1 M€.
Is RAMPA ENTREPRISES profitable?
Yes, RAMPA ENTREPRISES generated a net profit of 1.9 M€ in 2024.
Where is the headquarters of RAMPA ENTREPRISES ?
The headquarters of RAMPA ENTREPRISES is located in LE POUZIN (07250), in the department Ardeche.
Where to find the tax return of RAMPA ENTREPRISES ?
The tax return of RAMPA ENTREPRISES 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 RAMPA ENTREPRISES operate?
RAMPA ENTREPRISES 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