Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2007-08-01 (18 years)Status: ActiveBusiness sector: Activités des agents et courtiers d'assurancesLocation: GRENOBLE (38000), Isere
RF PATRIMOINE : revenue, balance sheet and financial ratios
RF PATRIMOINE is a French company
founded 18 years ago,
specialized in the sector Activités des agents et courtiers d'assurances.
Based in GRENOBLE (38000),
this company of category PME
shows in 2023 a revenue of 784 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - RF PATRIMOINE (SIREN 499552495)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
784 016 €
1 066 108 €
715 950 €
N/C
N/C
758 644 €
592 558 €
660 436 €
Net income
128 945 €
74 275 €
311 983 €
118 392 €
111 129 €
159 125 €
192 446 €
47 489 €
159 467 €
EBITDA
N/C
-13 101 €
328 268 €
142 503 €
N/C
N/C
274 063 €
199 370 €
253 679 €
Net margin
N/C
9.5%
29.3%
16.5%
N/C
N/C
25.4%
8.0%
24.1%
Revenue and income statement
In 2024, RF PATRIMOINE generates positive net income of 129 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 159 k€ -> 129 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
128 945 €
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 137%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 40%. 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
136.884%
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
39.873%
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
102.299
88.151
58.243
45.096
28.332
74.944
58.911
156.845
136.884
Financial autonomy
43.058
47.868
55.269
63.125
69.469
50.05
56.738
36.071
39.873
Repayment capacity
5.304
6.251
3.546
None
None
7.889
2.651
41.428
None
Cash flow / Revenue
24.664%
21.229%
23.408%
None%
None%
12.913%
26.63%
4.143%
None%
Sector positioning
Debt ratio
136.882024
2022
2023
2024
Q1: 0.0
Med: 7.62
Q3: 47.41
Watch
In 2024, the debt ratio of RF PATRIMOINE (136.88) 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
39.87%2024
2022
2023
2024
Q1: 12.95%
Med: 47.58%
Q3: 76.23%
Average-15 pts over 3 years
In 2024, the financial autonomy of RF PATRIMOINE (39.9%) 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
41.43 years2023
2022
2023
Q1: 0.0 years
Med: 0.13 years
Q3: 2.02 years
Watch
In 2023, the repayment capacity of RF PATRIMOINE (41.43) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 570.30. 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
570.304
Liquidity indicators evolution RF PATRIMOINE
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
146.464
199.971
159.679
203.299
178.004
154.312
282.742
385.656
570.304
Interest coverage
5.65
46.396
3.537
None
None
3.435
1.082
-71.086
None
Sector positioning
Liquidity ratio
570.32024
2022
2023
2024
Q1: 123.9
Med: 243.5
Q3: 572.15
Good+21 pts over 3 years
In 2024, the liquidity ratio of RF PATRIMOINE (570.30) 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
-71.09x2023
2022
2023
Q1: 0.0x
Med: 0.0x
Q3: 1.99x
Watch-38 pts over 2 years
In 2023, the interest coverage of RF PATRIMOINE (-71.1x) 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.
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
0 €
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
0 j
WCR and payment terms evolution RF PATRIMOINE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
40 590 €
96 214 €
140 668 €
0 €
0 €
108 101 €
201 079 €
331 372 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
51
69
42
0
0
69
64
35
0
Supplier payment term (days)
42
18
120
0
0
188
26
24
0
Positioning of RF PATRIMOINE in its sector
Comparison with sector Activités des agents et courtiers d'assurances
Valuation estimate
Based on 193 transactions of similar company sales
(all years),
the value of RF PATRIMOINE is estimated at
259 523 €
(range 122 759€ - 1 184 958€).
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
193 transactions
122k€259k€1184k€
259 523 €Range: 122 759€ - 1 184 958€
NAF 5 all-time
Valuation method used
Net Income Multiple
128 945 €
×
2.0x
=259 524 €
Range: 122 760€ - 1 184 958€
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 193 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 agents et courtiers d'assurances)
Compare RF PATRIMOINE with other companies in the same sector:
Yes, RF PATRIMOINE generated a net profit of 129 k€ in 2024.
Where is the headquarters of RF PATRIMOINE ?
The headquarters of RF PATRIMOINE is located in GRENOBLE (38000), in the department Isere.
Where to find the tax return of RF PATRIMOINE ?
The tax return of RF PATRIMOINE 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 RF PATRIMOINE operate?
RF PATRIMOINE operates in the sector Activités des agents et courtiers d'assurances (NAF code 66.22Z). 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