Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2003-01-16 (23 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: LYON (69002), Rhone
REGIS ROUSSEL DEVELOPPEMENT : revenue, balance sheet and financial ratios
REGIS ROUSSEL DEVELOPPEMENT is a French company
founded 23 years ago,
specialized in the sector Activités des sociétés holding.
Based in LYON (69002),
this company of category PME
shows in 2024 a revenue of 1.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - REGIS ROUSSEL DEVELOPPEMENT (SIREN 444983696)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 347 350 €
3 110 296 €
4 389 881 €
3 675 264 €
7 513 958 €
3 625 683 €
357 706 €
2 872 819 €
6 964 771 €
Net income
-555 633 €
-4 372 €
67 460 €
120 180 €
852 999 €
861 834 €
27 676 €
91 184 €
12 259 €
EBITDA
149 530 €
28 058 €
-176 080 €
-185 614 €
1 832 359 €
395 642 €
-144 669 €
-108 134 €
286 292 €
Net margin
-41.2%
-0.1%
1.5%
3.3%
11.4%
23.8%
7.7%
3.2%
0.2%
Revenue and income statement
In 2024, REGIS ROUSSEL DEVELOPPEMENT achieves revenue of 1.3 M€. Revenue is declining over the period 2016-2024 (CAGR: -18.6%). Significant drop of -57% vs 2023. After deducting consumption (856 k€), gross margin stands at 492 k€, i.e. a rate of 37%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 150 k€, representing 11.1% of revenue. Positive scissor effect: EBITDA margin improves by +10.2 pts, sign of improved operational efficiency. This level of operating margin is satisfactory for the sector. Net income is negative at -556 k€ (-41.2% 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
1 347 350 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
491 810 €
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
149 530 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
120 698 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-555 633 €
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
11.1%
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 146%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 36%. 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
146.036%
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
35.905%
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
-39.222%
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
-5.343
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution REGIS ROUSSEL DEVELOPPEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
305.047
184.827
224.039
255.579
170.417
127.181
189.96
151.993
146.036
Financial autonomy
22.632
29.733
29.096
22.802
31.54
35.434
29.762
35.717
35.905
Repayment capacity
-218.54
-370.413
155.725
7.629
7.945
49.942
26.334
-12.806
-5.343
Cash flow / Revenue
-0.182%
-0.206%
6.132%
23.894%
11.269%
2.82%
4.023%
-9.743%
-39.222%
Sector positioning
Debt ratio
146.042024
2022
2023
2024
Q1: 0.01
Med: 8.77
Q3: 62.6
Average
In 2024, the debt ratio of REGIS ROUSSEL DEVELOPPEMENT (146.04) 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
35.91%2024
2022
2023
2024
Q1: 15.71%
Med: 62.26%
Q3: 91.3%
Average+5 pts over 3 years
In 2024, the financial autonomy of REGIS ROUSSEL DEVELOPPEMENT (35.9%) 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
-5.34 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.09 years
Q3: 3.07 years
Excellent-50 pts over 3 years
In 2024, the repayment capacity of REGIS ROUSSEL DEVELOPPEMENT (-5.34) 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 259.95. 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 383.8x. 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
259.947
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
383.813
Liquidity indicators evolution REGIS ROUSSEL DEVELOPPEMENT
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
186.813
225.722
348.485
334.773
646.091
485.272
260.287
304.366
259.947
Interest coverage
158.779
-472.3
-72.785
36.523
12.793
-153.31
-163.769
981.471
383.813
Sector positioning
Liquidity ratio
259.952024
2022
2023
2024
Q1: 138.65
Med: 681.09
Q3: 3914.52
Average
In 2024, the liquidity ratio of REGIS ROUSSEL DEVELOPPEMENT (259.95) 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
383.81x2024
2022
2023
2024
Q1: -74.77x
Med: 0.0x
Q3: 0.0x
Excellent+50 pts over 3 years
In 2024, the interest coverage of REGIS ROUSSEL DEVELOPPEMENT (383.8x) 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: 4 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 347 days. Excellent situation: suppliers finance 343 days of the operating cycle (retail model). Inventory turnover is 1959 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 1995 days of revenue, i.e. 7.5 M€ to permanently finance.
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
7 466 502 €
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
4 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
347 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
1959 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
1995 j
WCR and payment terms evolution REGIS ROUSSEL DEVELOPPEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
7 134 224 €
4 339 881 €
5 951 977 €
8 745 184 €
8 316 374 €
6 927 064 €
9 744 746 €
8 453 069 €
7 466 502 €
Inventory turnover (days)
344
558
5538
940
448
720
799
948
1959
Customer payment term (days)
0
0
1
0
0
1
22
3
4
Supplier payment term (days)
18
164
11
12
4
20
5
84
347
Positioning of REGIS ROUSSEL DEVELOPPEMENT 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 REGIS ROUSSEL DEVELOPPEMENT is estimated at
749 421 €
(range 261 572€ - 1 132 473€).
With an EBITDA of 149 530€, 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
261k€749k€1132k€
749 421 €Range: 261 572€ - 1 132 473€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
149 530 €×4.8x
Estimation723 105 €
122 404€ - 1 246 120€
Revenue Multiple30%
1 347 350 €×0.59x
Estimation793 282 €
493 521€ - 943 062€
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 REGIS ROUSSEL DEVELOPPEMENT with other companies in the same sector:
Frequently asked questions about REGIS ROUSSEL DEVELOPPEMENT
What is the revenue of REGIS ROUSSEL DEVELOPPEMENT ?
The revenue of REGIS ROUSSEL DEVELOPPEMENT in 2024 is 1.3 M€.
Is REGIS ROUSSEL DEVELOPPEMENT profitable?
REGIS ROUSSEL DEVELOPPEMENT recorded a net loss in 2024.
Where is the headquarters of REGIS ROUSSEL DEVELOPPEMENT ?
The headquarters of REGIS ROUSSEL DEVELOPPEMENT is located in LYON (69002), in the department Rhone.
Where to find the tax return of REGIS ROUSSEL DEVELOPPEMENT ?
The tax return of REGIS ROUSSEL DEVELOPPEMENT 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 REGIS ROUSSEL DEVELOPPEMENT operate?
REGIS ROUSSEL DEVELOPPEMENT 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