Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2012-10-22 (13 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: SAINT-DENIS (97400), La Reunion
REUNIONNAISE DU RHUM : revenue, balance sheet and financial ratios
REUNIONNAISE DU RHUM is a French company
founded 13 years ago,
specialized in the sector Activités des sièges sociaux.
Based in SAINT-DENIS (97400),
this company of category PME
shows in 2024 a revenue of 2.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - REUNIONNAISE DU RHUM (SIREN 788868255)
Indicator
2024
2023
2022
2021
2020
2019
2018
2016
2015
Revenue
1 971 325 €
1 728 837 €
1 604 000 €
1 600 000 €
1 610 996 €
1 516 998 €
1 454 001 €
1 576 383 €
1 576 383 €
Net income
3 956 829 €
4 486 109 €
1 614 051 €
4 281 369 €
5 099 624 €
3 910 736 €
5 739 769 €
2 733 971 €
2 733 971 €
EBITDA
-366 077 €
-250 431 €
-270 094 €
-259 725 €
-202 150 €
-162 223 €
-182 146 €
-77 301 €
-77 301 €
Net margin
200.7%
259.5%
100.6%
267.6%
316.6%
257.8%
394.8%
173.4%
173.4%
Revenue and income statement
In 2024, REUNIONNAISE DU RHUM achieves revenue of 2.0 M€. Revenue is growing positively over 9 years (CAGR: +2.5%). Vs 2023, growth of +14% (1.7 M€ -> 2.0 M€). After deducting consumption (-9 €), gross margin stands at 2.0 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 -366 k€, representing -18.6% of revenue. Warning negative scissor effect: despite revenue change (+14%), EBITDA varies by -46%, reducing margin by 4.1 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 4.0 M€, i.e. 200.7% 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
1 971 325 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 971 334 €
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
-366 077 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-151 520 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
3 956 829 €
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
-18.6%
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 22%. 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 78%. 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 2.4 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 181.9% 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
22.048%
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
77.85%
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
181.895%
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
2.426
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 REUNIONNAISE DU RHUM
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2018
2019
2020
2021
2022
2023
2024
Debt ratio
65.962
65.962
24.107
17.06
10.373
0.003
10.494
8.916
22.048
Financial autonomy
54.204
54.204
74.123
77.808
87.292
90.747
78.615
84.671
77.85
Repayment capacity
-32.623
-32.623
1.272
1.443
0.757
0.0
2.74
0.803
2.426
Cash flow / Revenue
-27.343%
-27.343%
380.909%
245.797%
304.762%
257.33%
91.525%
249.313%
181.895%
Sector positioning
Debt ratio
22.052024
2022
2023
2024
Q1: 0.06
Med: 14.6
Q3: 89.53
Average+17 pts over 3 years
In 2024, the debt ratio of REUNIONNAISE DU RHUM (22.05) 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
77.85%2024
2022
2023
2024
Q1: 11.56%
Med: 51.97%
Q3: 85.23%
Good
In 2024, the financial autonomy of REUNIONNAISE DU RHUM (77.8%) 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
2.43 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.2 years
Q3: 3.73 years
Average
In 2024, the repayment capacity of REUNIONNAISE DU RHUM (2.43) 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 543.28. 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
543.284
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
-22.075
Liquidity indicators evolution REUNIONNAISE DU RHUM
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
47.708
47.708
70.599
80.743
237.926
137.025
173.576
278.84
543.284
Interest coverage
-2072.321
-2072.321
-367.74
-90.339
-60.01
-23.32
-962.468
-41.673
-22.075
Sector positioning
Liquidity ratio
543.282024
2022
2023
2024
Q1: 116.68
Med: 458.4
Q3: 2174.13
Good+19 pts over 3 years
In 2024, the liquidity ratio of REUNIONNAISE DU RHUM (543.28) 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
-22.07x2024
2022
2023
2024
Q1: -45.52x
Med: 0.0x
Q3: 2.86x
Average+13 pts over 3 years
In 2024, the interest coverage of REUNIONNAISE DU RHUM (-22.1x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
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: 139 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 74 days. The gap of 65 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 1956 days of revenue, i.e. 10.7 M€ to permanently finance. Over 2015-2024, WCR increased by +674%, 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
10 713 028 €
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
139 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
74 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
1956 j
WCR and payment terms evolution REUNIONNAISE DU RHUM
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-1 867 888 €
-1 867 888 €
-2 232 197 €
-2 018 836 €
299 291 €
1 194 592 €
1 792 197 €
4 029 660 €
10 713 028 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
25
25
19
161
107
156
106
114
139
Supplier payment term (days)
110
110
63
169
34
136
43
82
74
Positioning of REUNIONNAISE DU RHUM in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 103 transactions of similar company sales
in 2024,
the value of REUNIONNAISE DU RHUM is estimated at
15 495 128 €
(range 5 379 980€ - 41 422 920€).
The price/revenue ratio is 0.38x
(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
103 transactions
5379k€15495k€41422k€
15 495 128 €Range: 5 379 980€ - 41 422 920€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
1 971 325 €×0.38x
Estimation744 408 €
354 807€ - 1 503 446€
Net Income Multiple20%
3 956 829 €×9.5x
Estimation37 621 211 €
12 917 742€ - 101 302 132€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 103 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 sièges sociaux)
Compare REUNIONNAISE DU RHUM with other companies in the same sector:
Frequently asked questions about REUNIONNAISE DU RHUM
What is the revenue of REUNIONNAISE DU RHUM ?
The revenue of REUNIONNAISE DU RHUM in 2024 is 2.0 M€.
Is REUNIONNAISE DU RHUM profitable?
Yes, REUNIONNAISE DU RHUM generated a net profit of 4.0 M€ in 2024.
Where is the headquarters of REUNIONNAISE DU RHUM ?
The headquarters of REUNIONNAISE DU RHUM is located in SAINT-DENIS (97400), in the department La Reunion.
Where to find the tax return of REUNIONNAISE DU RHUM ?
The tax return of REUNIONNAISE DU RHUM 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 REUNIONNAISE DU RHUM operate?
REUNIONNAISE DU RHUM operates in the sector Activités des sièges sociaux (NAF code 70.10Z). 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