Employees: NN (None)Legal category: 5202Size: PMECreation date: 2018-07-31 (7 years)Status: ActiveBusiness sector: Promotion immobilière de bureauxLocation: PARIS (75008), Paris
RIVE DEFENSE PROMOTION SNC : revenue, balance sheet and financial ratios
RIVE DEFENSE PROMOTION SNC is a French company
founded 7 years ago,
specialized in the sector Promotion immobilière de bureaux.
Based in PARIS (75008),
this company of category PME
shows in 2024 a revenue of 493 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - RIVE DEFENSE PROMOTION SNC (SIREN 841716962)
Indicator
2024
2023
2022
2021
2020
2019
2018
Revenue
493 423 €
N/C
517 649 €
114 000 000 €
N/C
N/C
N/C
Net income
-3 661 513 €
-3 732 090 €
-2 666 576 €
-5 488 331 €
-2 809 939 €
-2 019 577 €
-1 127 260 €
EBITDA
-3 734 189 €
-3 332 033 €
-2 758 345 €
-4 882 869 €
-2 809 931 €
-2 595 799 €
-1 131 059 €
Net margin
-742.1%
N/C
-515.1%
-4.8%
N/C
N/C
N/C
Revenue and income statement
In 2024, RIVE DEFENSE PROMOTION SNC achieves revenue of 493 k€. Revenue is declining over the period 2021-2024 (CAGR: -83.7%). After deducting consumption (954 k€), gross margin stands at -460 k€, i.e. a rate of -93%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -3.7 M€, representing -756.8% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -3.7 M€ (-742.1% 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
493 423 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
-460 360 €
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
-3 734 189 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-3 735 689 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-3 661 513 €
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
-756.8%
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 181%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 33%. 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
181.231%
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
33.431%
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
-741.76%
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
-21.955
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 RIVE DEFENSE PROMOTION SNC
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
2022
2023
2024
Debt ratio
-9539.484
346.563
394.897
135.672
136.521
156.924
181.231
Financial autonomy
-1.056
22.295
20.115
42.015
38.728
36.851
33.431
Repayment capacity
-95.31
-42.869
-33.997
-10.509
-22.632
-20.848
-21.955
Cash flow / Revenue
None%
None%
None%
-4.814%
-528.299%
None%
-741.76%
Sector positioning
Debt ratio
181.232024
2022
2023
2024
Q1: 0.0
Med: 7.52
Q3: 142.95
Average
In 2024, the debt ratio of RIVE DEFENSE PROMOTION SNC (181.23) 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
33.43%2024
2022
2023
2024
Q1: 1.07%
Med: 24.45%
Q3: 50.25%
Good-8 pts over 3 years
In 2024, the financial autonomy of RIVE DEFENSE PROMOTION SNC (33.4%) 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
-21.95 years2024
2022
2023
2024
Q1: -1.9 years
Med: 0.0 years
Q3: 1.08 years
Excellent
In 2024, the repayment capacity of RIVE DEFENSE PROMOTION SNC (-21.95) 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 1635.36. 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
1635.362
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
-0.122
Liquidity indicators evolution RIVE DEFENSE PROMOTION SNC
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
32286.689
22812.326
22130.685
9373.558
1105.852
1857.911
1635.362
Interest coverage
0.0
0.0
0.0
-12.4
-0.001
-0.001
-0.122
Sector positioning
Liquidity ratio
1635.362024
2022
2023
2024
Q1: 135.39
Med: 249.61
Q3: 897.68
Excellent
In 2024, the liquidity ratio of RIVE DEFENSE PROMOTION SNC (1635.36) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
-0.12x2024
2022
2023
2024
Q1: -11.99x
Med: 0.0x
Q3: 3.76x
Average
In 2024, the interest coverage of RIVE DEFENSE PROMOTION SNC (-0.1x) 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: 547 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 104 days. The gap of 443 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Inventory turnover is 73005 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 89189 days of revenue, i.e. 122.2 M€ to permanently finance.
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
122 243 678 €
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
547 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
104 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
73005 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
89189 j
WCR and payment terms evolution RIVE DEFENSE PROMOTION SNC
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
0 €
0 €
85 380 300 €
104 285 676 €
0 €
122 243 678 €
Inventory turnover (days)
0
0
0
13
28153
0
73005
Customer payment term (days)
0
0
0
0
0
0
547
Supplier payment term (days)
1
37
27
3
92
55
104
Positioning of RIVE DEFENSE PROMOTION SNC in its sector
Comparison with sector Promotion immobilière de bureaux
Valuation estimate
Based on 80 transactions of similar company sales
(all years),
the value of RIVE DEFENSE PROMOTION SNC is estimated at
138 040 €
(range 49 637€ - 339 502€).
The price/revenue ratio is 0.28x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
80 tx
49k€138k€339k€
138 040 €Range: 49 637€ - 339 502€
NAF 5 all-time
Valuation method used
Revenue Multiple
493 423 €
×
0.28x
=138 041 €
Range: 49 638€ - 339 503€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 80 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 (Promotion immobilière de bureaux)
Compare RIVE DEFENSE PROMOTION SNC with other companies in the same sector:
Frequently asked questions about RIVE DEFENSE PROMOTION SNC
What is the revenue of RIVE DEFENSE PROMOTION SNC ?
The revenue of RIVE DEFENSE PROMOTION SNC in 2024 is 493 k€.
Is RIVE DEFENSE PROMOTION SNC profitable?
RIVE DEFENSE PROMOTION SNC recorded a net loss in 2024.
Where is the headquarters of RIVE DEFENSE PROMOTION SNC ?
The headquarters of RIVE DEFENSE PROMOTION SNC is located in PARIS (75008), in the department Paris.
Where to find the tax return of RIVE DEFENSE PROMOTION SNC ?
The tax return of RIVE DEFENSE PROMOTION SNC 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 RIVE DEFENSE PROMOTION SNC operate?
RIVE DEFENSE PROMOTION SNC operates in the sector Promotion immobilière de bureaux (NAF code 41.10B). 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