Employees: NN (None)Legal category: 3120Size: PMECreation date: 2008-12-10 (17 years)Status: ActiveBusiness sector: Activités des marchands de biens immobiliersLocation: None (None), None
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
RIVAGE PROPERTY SARL : revenue, balance sheet and financial ratios
RIVAGE PROPERTY SARL is a French company
founded 17 years ago,
specialized in the sector Activités des marchands de biens immobiliers.
this company of category PME
shows in 2014 a revenue of 12.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - RIVAGE PROPERTY SARL (SIREN 509498549)
Indicator
2014
Revenue
12 296 700 €
Net income
-138 468 €
EBITDA
12 263 117 €
Net margin
-1.1%
Revenue and income statement
In 2014, RIVAGE PROPERTY SARL achieves revenue of 12.3 M€. After deducting consumption (0 €), gross margin stands at 12.3 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 12.3 M€, representing 99.7% of revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Net income is negative at -138 k€ (-1.1% of revenue), which will impact equity.
Revenue (2014)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
12 296 700 €
Gross margin (2014)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
12 296 700 €
EBITDA (2014)
?
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
12 263 117 €
Net income (2014)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-138 468 €
EBITDA margin (2014)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
99.7%
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 0%. 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%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2014)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
0.0%
Financial autonomy (2014)
?
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
-78.309%
Cash flow / Revenue (2014)
?
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
-2.61%
Repayment capacity (2014)
?
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
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
Debt ratio
0.0
Financial autonomy
-78.309
Repayment capacity
0.0
Cash flow / Revenue
-2.61%
Sector positioning
Debt ratio
0.02014
2014
Q1: -113.36
Med: 0.27
Q3: 186.11
Good
In 2014, the debt ratio of RIVAGE PROPERTY SARL (0.00) 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
-78.31%2014
2014
Q1: -0.76%
Med: 13.6%
Q3: 71.8%
Average
In 2014, the financial autonomy of RIVAGE PROPERTY SARL (-78.3%) 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
0.0 years2014
2014
Q1: -6.45 years
Med: 0.0 years
Q3: 0.87 years
Good
In 2014, the repayment capacity of RIVAGE PROPERTY SARL (0.00) 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.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. WCR is negative (-1 days): operations structurally generate cash.
Operating WCR (2014)
?
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
-32 217 €
Customer credit (2014)
?
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 (2014)
?
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 (2014)
?
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 (2014)
?
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
-1 j
WCR and payment terms evolution RIVAGE PROPERTY SARL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
Operating WCR
-32 217 €
Inventory turnover (days)
0
Customer payment term (days)
0
Supplier payment term (days)
0
Positioning of RIVAGE PROPERTY SARL in its sector
Comparison with sector Activités des marchands de biens immobiliers
Valuation estimate
Based on 258 transactions of similar company sales
(all years),
the value of RIVAGE PROPERTY SARL is estimated at
40 781 727 €
(range 16 341 243€ - 78 325 055€).
With an EBITDA of 12 263 117€, the sector multiple of 4.9x is applied.
The price/revenue ratio is 0.65x
(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 value2014
258 transactions
16341k€40781k€78325k€
40 781 727 €Range: 16 341 243€ - 78 325 055€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
12 263 117 €×4.9x
Estimation60 445 174 €
23 859 352€ - 117 327 947€
Revenue Multiple30%
12 296 700 €×0.65x
Estimation8 009 316 €
3 811 062€ - 13 320 237€
How is this estimate calculated?
This estimate is based on the analysis of 258 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 marchands de biens immobiliers)
Compare RIVAGE PROPERTY SARL with other companies in the same sector:
Frequently asked questions about RIVAGE PROPERTY SARL
What is the revenue of RIVAGE PROPERTY SARL ?
The revenue of RIVAGE PROPERTY SARL in 2014 is 12.3 M€.
Is RIVAGE PROPERTY SARL profitable?
RIVAGE PROPERTY SARL recorded a net loss in 2014.
Where is the headquarters of RIVAGE PROPERTY SARL ?
The headquarters of RIVAGE PROPERTY SARL is located in address not disclosed.
Where to find the tax return of RIVAGE PROPERTY SARL ?
The tax return of RIVAGE PROPERTY SARL 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 PROPERTY SARL operate?
RIVAGE PROPERTY SARL operates in the sector Activités des marchands de biens immobiliers (NAF code 68.10Z). 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