Employees: 12 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2011-03-10 (15 years)Status: ActiveBusiness sector: Travaux de revêtement des sols et des mursLocation: ANNECY (74600), Haute-Savoie
RESINE STONE COLOR : revenue, balance sheet and financial ratios
RESINE STONE COLOR is a French company
founded 15 years ago,
specialized in the sector Travaux de revêtement des sols et des murs.
Based in ANNECY (74600),
this company of category PME
shows in 2024 a revenue of 2.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - RESINE STONE COLOR (SIREN 531244275)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
2 926 238 €
4 449 098 €
5 113 284 €
5 321 797 €
3 715 475 €
4 762 331 €
N/C
N/C
N/C
Net income
-208 264 €
-79 301 €
-2 425 053 €
-200 554 €
-146 875 €
50 044 €
24 436 €
19 825 €
19 825 €
EBITDA
-47 122 €
-78 590 €
-958 548 €
-125 320 €
-23 516 €
72 461 €
N/C
N/C
N/C
Net margin
-7.1%
-1.8%
-47.4%
-3.8%
-4.0%
1.1%
N/C
N/C
N/C
Revenue and income statement
In 2024, RESINE STONE COLOR achieves revenue of 2.9 M€. Revenue is declining over the period 2019-2024 (CAGR: -9.3%). Significant drop of -34% vs 2023. After deducting consumption (665 k€), gross margin stands at 2.3 M€, i.e. a rate of 77%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -47 k€, representing -1.6% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -208 k€ (-7.1% 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
2 926 238 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 260 997 €
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
-47 122 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-47 569 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-208 264 €
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
-1.6%
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 -6%. 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 -312%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
-6.48%
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
-312.175%
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
-8.665%
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
-0.76
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
94.363
94.363
322.497
63.862
-836.527
-190.317
-16.071
-14.177
-6.48
Financial autonomy
2.295
2.295
1.223
1.807
-1.793
-8.432
-241.335
-232.513
-312.175
Repayment capacity
None
None
None
0.584
-3.625
-5.033
-0.289
2.504
-0.76
Cash flow / Revenue
None%
None%
None%
1.51%
-3.66%
-1.817%
-27.737%
3.517%
-8.665%
Sector positioning
Debt ratio
-6.482024
2022
2023
2024
Q1: 0.8
Med: 14.3
Q3: 45.5
Excellent
In 2024, the debt ratio of RESINE STONE COLOR (-6.48) 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
-312.18%2024
2022
2023
2024
Q1: 9.58%
Med: 34.95%
Q3: 54.01%
Watch
In 2024, the financial autonomy of RESINE STONE COLOR (-312.2%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
-0.76 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.02 years
Q3: 0.88 years
Excellent
In 2024, the repayment capacity of RESINE STONE COLOR (-0.76) 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 19.23. 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
19.232
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
-58.907
Liquidity indicators evolution RESINE STONE COLOR
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
93.265
72.819
84.806
88.389
92.88
83.084
24.393
29.174
19.232
Interest coverage
None
None
None
53.71
-167.018
-39.822
-56.999
-173.687
-58.907
Sector positioning
Liquidity ratio
19.232024
2022
2023
2024
Q1: 144.87
Med: 201.93
Q3: 303.84
Watch-20 pts over 3 years
In 2024, the liquidity ratio of RESINE STONE COLOR (19.23) 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
-58.91x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 2.42x
Watch
In 2024, the interest coverage of RESINE STONE COLOR (-58.9x) 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. Average customer payment term: 68 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 159 days. Excellent situation: suppliers finance 91 days of the operating cycle (retail model). Inventory turnover is 9 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. WCR is negative (-254 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
-2 066 012 €
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
68 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
159 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
9 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
-254 j
WCR and payment terms evolution RESINE STONE COLOR
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
0 €
0 €
2 393 738 €
1 023 502 €
285 089 €
-1 768 532 €
-1 242 010 €
-2 066 012 €
Inventory turnover (days)
0
0
0
39
53
31
12
13
9
Customer payment term (days)
0
0
0
70
28
37
27
39
68
Supplier payment term (days)
0
0
0
261
111
54
63
164
159
Positioning of RESINE STONE COLOR in its sector
Comparison with sector Travaux de revêtement des sols et des murs
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (47 transactions).
This range of 264 888€ to 662 562€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
264k€329k€662k€
329 984 €Range: 264 888€ - 662 562€
NAF 5 all-time
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 47 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 revêtement des sols et des murs)
Compare RESINE STONE COLOR with other companies in the same sector:
Frequently asked questions about RESINE STONE COLOR
What is the revenue of RESINE STONE COLOR ?
The revenue of RESINE STONE COLOR in 2024 is 2.9 M€.
Is RESINE STONE COLOR profitable?
RESINE STONE COLOR recorded a net loss in 2024.
Where is the headquarters of RESINE STONE COLOR ?
The headquarters of RESINE STONE COLOR is located in ANNECY (74600), in the department Haute-Savoie.
Where to find the tax return of RESINE STONE COLOR ?
The tax return of RESINE STONE COLOR 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 RESINE STONE COLOR operate?
RESINE STONE COLOR operates in the sector Travaux de revêtement des sols et des murs (NAF code 43.33Z). 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