Employees: 01 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2020-08-01 (5 years)Status: ActiveBusiness sector: Travaux de plâtrerieLocation: BRUAY-SUR-L'ESCAUT (59860), Nord
RASPILAIR PLATRERIE : revenue, balance sheet and financial ratios
RASPILAIR PLATRERIE is a French company
founded 5 years ago,
specialized in the sector Travaux de plâtrerie.
Based in BRUAY-SUR-L'ESCAUT (59860),
this company of category PME
shows in 2024 a revenue of 75 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - RASPILAIR PLATRERIE (SIREN 888136298)
Indicator
2024
2023
2022
2021
Revenue
74 825 €
124 661 €
66 476 €
47 406 €
Net income
-1 633 €
706 €
9 220 €
-314 €
EBITDA
-7 017 €
4 953 €
14 610 €
-100 €
Net margin
-2.2%
0.6%
13.9%
-0.7%
Revenue and income statement
In 2024, RASPILAIR PLATRERIE achieves revenue of 75 k€. Over the period 2021-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +16.4%. Significant drop of -40% vs 2023. After deducting consumption (14 k€), gross margin stands at 61 k€, i.e. a rate of 82%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -7 k€, representing -9.4% of revenue. Warning negative scissor effect: despite revenue change (-40%), EBITDA varies by -242%, reducing margin by 13.4 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -2 k€ (-2.2% 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
74 825 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
61 166 €
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
-7 017 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-1 411 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-1 633 €
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
-9.4%
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 551%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 23%. The balance between equity and debt is satisfactory.
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
551.23%
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
23.141%
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
-0.65%
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
-13.372
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
2021
2022
2023
2024
Debt ratio
-815.598
125.187
337.447
551.23
Financial autonomy
-79.452
37.286
42.039
23.141
Repayment capacity
0.0
0.976
2.085
-13.372
Cash flow / Revenue
-0.213%
19.105%
3.65%
-0.65%
Sector positioning
Debt ratio
551.232024
2022
2023
2024
Q1: 0.39
Med: 14.82
Q3: 43.12
Watch
In 2024, the debt ratio of RASPILAIR PLATRERIE (551.23) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
23.14%2024
2022
2023
2024
Q1: 8.98%
Med: 33.84%
Q3: 53.76%
Average-21 pts over 3 years
In 2024, the financial autonomy of RASPILAIR PLATRERIE (23.1%) 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
-13.37 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.02 years
Q3: 0.73 years
Excellent-45 pts over 3 years
In 2024, the repayment capacity of RASPILAIR PLATRERIE (-13.37) 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 87.64. 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
87.641
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2021
2022
2023
2024
Liquidity ratio
102.076
212.619
109.288
87.641
Interest coverage
0.0
2.361
5.613
-3.164
Sector positioning
Liquidity ratio
87.642024
2022
2023
2024
Q1: 146.43
Med: 209.51
Q3: 308.64
Watch-35 pts over 3 years
In 2024, the liquidity ratio of RASPILAIR PLATRERIE (87.64) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
-3.16x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 1.95x
Watch-50 pts over 3 years
In 2024, the interest coverage of RASPILAIR PLATRERIE (-3.2x) 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. Inventory turnover is 49 days (= Average inventory / Cost of goods x 360). WCR is negative (-30 days): operations structurally generate 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
-6 313 €
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
49 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
-30 j
WCR and payment terms evolution RASPILAIR PLATRERIE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2021
2022
2023
2024
Operating WCR
-5 345 €
434 €
-2 814 €
-6 313 €
Inventory turnover (days)
0
0
5
49
Customer payment term (days)
0
0
0
0
Supplier payment term (days)
2
55
0
0
Positioning of RASPILAIR PLATRERIE in its sector
Comparison with sector Travaux de plâtrerie
Valuation estimate
Based on 65 transactions of similar company sales
in 2024,
the value of RASPILAIR PLATRERIE is estimated at
10 927 €
(range 5 672€ - 14 266€).
The price/revenue ratio is 0.15x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
65 tx
5k€10k€14k€
10 927 €Range: 5 672€ - 14 266€
NAF 4 année 2024
Aggregated at NAF sub-class level
Valuation method used
Revenue Multiple
74 825 €
×
0.15x
=10 928 €
Range: 5 672€ - 14 266€
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 65 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 (Travaux de plâtrerie)
Compare RASPILAIR PLATRERIE with other companies in the same sector:
Frequently asked questions about RASPILAIR PLATRERIE
What is the revenue of RASPILAIR PLATRERIE ?
The revenue of RASPILAIR PLATRERIE in 2024 is 75 k€.
Is RASPILAIR PLATRERIE profitable?
RASPILAIR PLATRERIE recorded a net loss in 2024.
Where is the headquarters of RASPILAIR PLATRERIE ?
The headquarters of RASPILAIR PLATRERIE is located in BRUAY-SUR-L'ESCAUT (59860), in the department Nord.
Where to find the tax return of RASPILAIR PLATRERIE ?
The tax return of RASPILAIR PLATRERIE 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 RASPILAIR PLATRERIE operate?
RASPILAIR PLATRERIE operates in the sector Travaux de plâtrerie (NAF code 43.31Z). 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