Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1990-04-02 (36 years)Status: ActiveBusiness sector: Réparation de machines et équipements mécaniquesLocation: VAULX-EN-VELIN (69120), Rhone
RECTIF SERVICE : revenue, balance sheet and financial ratios
RECTIF SERVICE is a French company
founded 36 years ago,
specialized in the sector Réparation de machines et équipements mécaniques.
Based in VAULX-EN-VELIN (69120),
this company of category PME
shows in 2024 a revenue of 599 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - RECTIF SERVICE (SIREN 378476808)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
599 199 €
523 797 €
477 399 €
447 261 €
402 564 €
469 231 €
430 997 €
417 379 €
Net income
70 252 €
56 630 €
57 157 €
56 047 €
25 233 €
34 942 €
19 448 €
27 429 €
EBITDA
112 955 €
95 335 €
77 552 €
61 333 €
31 060 €
42 215 €
25 455 €
37 885 €
Net margin
11.7%
10.8%
12.0%
12.5%
6.3%
7.4%
4.5%
6.6%
Revenue and income statement
In 2024, RECTIF SERVICE achieves revenue of 599 k€. Over the period 2017-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +5.3%. Vs 2023, growth of +14% (524 k€ -> 599 k€). After deducting consumption (29 k€), gross margin stands at 570 k€, i.e. a rate of 95%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 113 k€, representing 18.9% 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 70 k€, i.e. 11.7% 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
599 199 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
569 843 €
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
112 955 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
97 201 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
70 252 €
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
18.9%
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 41%. Debt remains under control: the company retains capacity to raise new debt if needed. 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 0.9 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 14.4% 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
41.135%
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
51.599%
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
14.353%
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
0.95
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
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.0
27.502
30.996
31.248
0.763
22.14
20.44
41.135
Financial autonomy
65.852
63.636
61.452
64.752
71.074
54.007
60.735
51.599
Repayment capacity
0.0
6.547
6.016
4.373
0.071
0.528
0.521
0.95
Cash flow / Revenue
8.295%
3.252%
3.967%
6.648%
10.406%
13.338%
13.359%
14.353%
Sector positioning
Debt ratio
41.132024
2022
2023
2024
Q1: 2.87
Med: 17.34
Q3: 52.01
Average+17 pts over 3 years
In 2024, the debt ratio of RECTIF SERVICE (41.13) 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
51.6%2024
2022
2023
2024
Q1: 23.1%
Med: 44.97%
Q3: 62.71%
Good-8 pts over 3 years
In 2024, the financial autonomy of RECTIF SERVICE (51.6%) 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
0.95 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.31 years
Q3: 1.48 years
Average+13 pts over 3 years
In 2024, the repayment capacity of RECTIF SERVICE (0.95) 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 285.67. 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 1.5x. Coverage is limited: any activity downturn would jeopardize interest payments.
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
285.665
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
1.506
Liquidity indicators evolution RECTIF SERVICE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
547.05
523.684
504.53
650.998
341.881
241.601
285.522
285.665
Interest coverage
3.756
3.854
2.824
6.729
0.0
0.659
0.641
1.506
Sector positioning
Liquidity ratio
285.672024
2022
2023
2024
Q1: 167.32
Med: 242.93
Q3: 357.25
Good+5 pts over 3 years
In 2024, the liquidity ratio of RECTIF SERVICE (285.67) 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
1.51x2024
2022
2023
2024
Q1: 0.0x
Med: 0.55x
Q3: 3.79x
Good
In 2024, the interest coverage of RECTIF SERVICE (1.5x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 86 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 68 days. The company must finance 18 days of gap between collections and payments. Overall, WCR represents 62 days of revenue, i.e. 103 k€ to permanently finance. Over 2017-2024, WCR increased by +119%, 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
102 739 €
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
86 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
68 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
62 j
WCR and payment terms evolution RECTIF SERVICE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
46 905 €
81 282 €
38 665 €
21 227 €
14 129 €
89 565 €
74 264 €
102 739 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
98
93
76
61
103
93
63
86
Supplier payment term (days)
38
75
69
53
68
61
75
68
Positioning of RECTIF SERVICE in its sector
Comparison with sector Réparation de machines et équipements mécaniques
Valuation estimate
Based on 104 transactions of similar company sales
(all years),
the value of RECTIF SERVICE is estimated at
124 546 €
(range 77 814€ - 377 697€).
With an EBITDA of 112 955€, the sector multiple of 1.0x is applied.
The price/revenue ratio is 0.27x
(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.
Estimated enterprise value2024
104 transactions
77k€124k€377k€
124 546 €Range: 77 814€ - 377 697€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
112 955 €×1.0x
Estimation116 150 €
80 174€ - 379 980€
Revenue Multiple30%
599 199 €×0.27x
Estimation161 127 €
85 920€ - 409 224€
Net Income Multiple20%
70 252 €×1.3x
Estimation90 664 €
59 757€ - 324 705€
How is this estimate calculated?
This estimate is based on the analysis of 104 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 (Réparation de machines et équipements mécaniques)
Compare RECTIF SERVICE with other companies in the same sector:
Yes, RECTIF SERVICE generated a net profit of 70 k€ in 2024.
Where is the headquarters of RECTIF SERVICE ?
The headquarters of RECTIF SERVICE is located in VAULX-EN-VELIN (69120), in the department Rhone.
Where to find the tax return of RECTIF SERVICE ?
The tax return of RECTIF SERVICE 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 RECTIF SERVICE operate?
RECTIF SERVICE operates in the sector Réparation de machines et équipements mécaniques (NAF code 33.12Z). 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