Employees: 21 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2010-05-14 (16 years)Status: ActiveBusiness sector: Fonds de placement et entités financières similairesLocation: PARIS (75009), Paris
RIVAGE INVESTMENT : revenue, balance sheet and financial ratios
RIVAGE INVESTMENT is a French company
founded 16 years ago,
specialized in the sector Fonds de placement et entités financières similaires.
Based in PARIS (75009),
this company of category PME
shows in 2025 a revenue of 36.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - RIVAGE INVESTMENT (SIREN 522660877)
Indicator
2025
2023
2022
2021
2020
2019
2018
2017
Revenue
36 066 569 €
28 424 715 €
24 800 667 €
21 818 828 €
19 028 072 €
14 339 541 €
11 465 825 €
8 710 743 €
Net income
10 216 669 €
8 184 500 €
6 835 134 €
5 817 110 €
5 058 200 €
2 901 290 €
1 815 734 €
1 532 010 €
EBITDA
14 790 575 €
12 092 222 €
10 676 953 €
9 954 338 €
8 231 894 €
5 119 395 €
3 341 090 €
2 480 291 €
Net margin
28.3%
28.8%
27.6%
26.7%
26.6%
20.2%
15.8%
17.6%
Revenue and income statement
In 2025, RIVAGE INVESTMENT achieves revenue of 36.1 M€. Over the period 2017-2025, the company shows strong growth with a CAGR (compound annual growth rate) of +19.4%. Vs 2023, growth of +27% (28.4 M€ -> 36.1 M€). After deducting consumption (0 €), gross margin stands at 36.1 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 14.8 M€, representing 41.0% 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 10.2 M€, i.e. 28.3% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
36 066 569 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
36 066 569 €
EBITDA (2025)
?
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
14 790 575 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
14 839 201 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
10 216 669 €
EBITDA margin (2025)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
41.0%
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 12%. 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 67%. 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 0.3 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 28.3% 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 (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
12.038%
Financial autonomy (2025)
?
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
67.025%
Cash flow / Revenue (2025)
?
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
28.326%
Repayment capacity (2025)
?
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
0.273
Asset age ratio (2025)
?
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
2025
Debt ratio
0.074
0.06
0.0
0.0
0.0
27.018
38.103
12.038
Financial autonomy
64.602
63.814
65.537
66.924
70.808
53.096
50.952
67.025
Repayment capacity
0.002
0.002
0.0
0.0
0.0
0.357
0.589
0.273
Cash flow / Revenue
17.957%
16.247%
35.825%
26.91%
29.467%
28.349%
28.888%
28.326%
Sector positioning
Debt ratio
12.042025
2022
2023
2025
Q1: 0.14
Med: 27.24
Q3: 146.28
Good-17 pts over 3 years
In 2025, the debt ratio of RIVAGE INVESTMENT (12.04) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
67.03%2025
2022
2023
2025
Q1: 17.38%
Med: 54.75%
Q3: 87.41%
Good+14 pts over 3 years
In 2025, the financial autonomy of RIVAGE INVESTMENT (67.0%) 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
0.27 years2025
2022
2023
2025
Q1: 0.0 years
Med: 0.77 years
Q3: 6.12 years
Good-18 pts over 3 years
In 2025, the repayment capacity of RIVAGE INVESTMENT (0.27) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 383.28. 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 1.6x. Coverage is limited: any activity downturn would jeopardize interest payments.
Liquidity ratio (2025)
?
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
383.284
Interest coverage (2025)
?
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
1.583
Liquidity indicators evolution RIVAGE INVESTMENT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2025
Liquidity ratio
260.164
258.924
275.732
275.231
338.366
295.692
343.596
383.284
Interest coverage
0.002
0.0
0.02
0.119
0.08
0.004
1.544
1.583
Sector positioning
Liquidity ratio
383.282025
2022
2023
2025
Q1: 159.67
Med: 1116.63
Q3: 6512.12
Average
In 2025, the liquidity ratio of RIVAGE INVESTMENT (383.28) 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
1.58x2025
2022
2023
2025
Q1: -191.54x
Med: -25.42x
Q3: 0.0x
Excellent
In 2025, the interest coverage of RIVAGE INVESTMENT (1.6x) 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: 71 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 88 days. Favorable situation: supplier credit is longer than customer credit by 17 days. Overall, WCR represents 48 days of revenue, i.e. 4.8 M€ to permanently finance. Over 2017-2025, WCR increased by +245%, requiring additional financing.
Operating WCR (2025)
?
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
4 818 133 €
Customer credit (2025)
?
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
71 j
Supplier credit (2025)
?
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
88 j
Inventory turnover (2025)
?
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 (2025)
?
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
48 j
WCR and payment terms evolution RIVAGE INVESTMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2025
Operating WCR
1 398 161 €
908 208 €
1 517 123 €
1 370 973 €
2 508 511 €
3 655 370 €
3 240 986 €
4 818 133 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
82
72
82
74
73
76
73
71
Supplier payment term (days)
63
64
78
93
88
87
109
88
Positioning of RIVAGE INVESTMENT in its sector
Comparison with sector Fonds de placement et entités financières similaires
Valuation estimate
Based on 170 transactions of similar company sales
(all years),
the value of RIVAGE INVESTMENT is estimated at
79 214 464 €
(range 48 769 840€ - 130 664 988€).
With an EBITDA of 14 790 575€, the sector multiple of 6.8x is applied.
The price/revenue ratio is 0.71x
(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.
Estimated enterprise value2025
170 transactions
48769k€79214k€130664k€
79 214 464 €Range: 48 769 840€ - 130 664 988€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
14 790 575 €×6.8x
Estimation100 718 546 €
61 023 221€ - 177 505 981€
Revenue Multiple30%
36 066 569 €×0.71x
Estimation25 574 517 €
17 093 175€ - 29 886 726€
Net Income Multiple20%
10 216 669 €×10.4x
Estimation105 914 183 €
65 651 388€ - 164 729 901€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 170 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 (Fonds de placement et entités financières similaires)
Compare RIVAGE INVESTMENT with other companies in the same sector:
Frequently asked questions about RIVAGE INVESTMENT
What is the revenue of RIVAGE INVESTMENT ?
The revenue of RIVAGE INVESTMENT in 2025 is 36.1 M€.
Is RIVAGE INVESTMENT profitable?
Yes, RIVAGE INVESTMENT generated a net profit of 10.2 M€ in 2025.
Where is the headquarters of RIVAGE INVESTMENT ?
The headquarters of RIVAGE INVESTMENT is located in PARIS (75009), in the department Paris.
Where to find the tax return of RIVAGE INVESTMENT ?
The tax return of RIVAGE INVESTMENT 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 RIVAGE INVESTMENT operate?
RIVAGE INVESTMENT operates in the sector Fonds de placement et entités financières similaires (NAF code 64.30Z). 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