Employees: NN (None)Legal category: 3120Size: PMECreation date: 2011-02-14 (15 years)Status: ActiveBusiness sector: Conseil pour les affaires et autres conseils de gestionLocation: None (None), None
RIVERROCK SECURITIES LIMITED : revenue, balance sheet and financial ratios
RIVERROCK SECURITIES LIMITED is a French company
founded 15 years ago,
specialized in the sector Conseil pour les affaires et autres conseils de gestion.
this company of category PME
shows in 2022 a revenue of 4.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - RIVERROCK SECURITIES LIMITED (SIREN 530831296)
Indicator
2022
2021
2020
2019
2018
2017
Revenue
4 761 952 €
8 196 313 €
5 549 690 €
3 679 239 €
2 942 900 €
3 697 379 €
Net income
-270 342 €
100 345 €
208 105 €
-13 016 €
5 615 €
-18 552 €
EBITDA
-209 559 €
766 821 €
521 173 €
31 726 €
40 050 €
-16 228 €
Net margin
-5.7%
1.2%
3.7%
-0.4%
0.2%
-0.5%
Revenue and income statement
In 2022, RIVERROCK SECURITIES LIMITED achieves revenue of 4.8 M€. Over the period 2017-2022, the company shows strong growth with a CAGR (compound annual growth rate) of +5.2%. Significant drop of -42% vs 2021. After deducting consumption (0 €), gross margin stands at 4.8 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 -210 k€, representing -4.4% of revenue. Warning negative scissor effect: despite revenue change (-42%), EBITDA varies by -127%, reducing margin by 13.8 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -270 k€ (-5.7% of revenue), which will impact equity.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
4 761 952 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
4 761 952 €
EBITDA (2022)
?
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
-209 559 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-256 130 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-270 342 €
EBITDA margin (2022)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-4.4%
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 -41%. 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 -1216%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
-41.317%
Financial autonomy (2022)
?
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
-1215.763%
Cash flow / Revenue (2022)
?
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
-5.677%
Repayment capacity (2022)
?
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
2017
2018
2019
2020
2021
2022
Debt ratio
-84.55
0.0
-13.975
0.0
-54.504
-41.317
Financial autonomy
-933.953
-241.825
-1610.693
-51.336
-272.622
-1215.763
Repayment capacity
-19.055
0.0
-4.569
0.0
0.636
-0.592
Cash flow / Revenue
-0.502%
0.891%
-0.354%
3.75%
1.224%
-5.677%
Sector positioning
Debt ratio
-41.322022
2020
2021
2022
Q1: 0.0
Med: 5.45
Q3: 55.91
Excellent
In 2022, the debt ratio of RIVERROCK SECURITIES LIMITED (-41.32) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
-1215.76%2022
2020
2021
2022
Q1: 6.66%
Med: 40.67%
Q3: 75.55%
Average
In 2022, the financial autonomy of RIVERROCK SECURITIES LIMITED (-1215.8%) 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
-0.59 years2022
2020
2021
2022
Q1: 0.0 years
Med: 0.0 years
Q3: 1.02 years
Excellent
In 2022, the repayment capacity of RIVERROCK SECURITIES LIMITED (-0.59) 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 50.39. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2022)
?
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
50.394
Interest coverage (2022)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
Liquidity ratio
246.853
599.437
79.333
819.287
34.86
50.394
Interest coverage
-20.397
34.542
141.026
9.89
6.698
-6.782
Sector positioning
Liquidity ratio
50.392022
2020
2021
2022
Q1: 135.76
Med: 283.99
Q3: 749.97
Average-50 pts over 3 years
In 2022, the liquidity ratio of RIVERROCK SECURITIES LIMITED (50.39) 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
-6.78x2022
2020
2021
2022
Q1: 0.0x
Med: 0.0x
Q3: 0.31x
Average-50 pts over 3 years
In 2022, the interest coverage of RIVERROCK SECURITIES LIMITED (-6.8x) 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 3 days. Favorable situation: supplier credit is longer than customer credit by 3 days. WCR is negative (-13 days): operations structurally generate cash. Notable WCR improvement over the period (-200%), freeing up cash.
Operating WCR (2022)
?
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
-178 526 €
Customer credit (2022)
?
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 (2022)
?
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
3 j
Inventory turnover (2022)
?
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 (2022)
?
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
-13 j
WCR and payment terms evolution RIVERROCK SECURITIES LIMITED
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
Operating WCR
-59 454 €
-392 965 €
-364 723 €
-267 051 €
-58 768 €
-178 526 €
Inventory turnover (days)
0
0
0
0
0
0
Customer payment term (days)
0
0
0
11
0
0
Supplier payment term (days)
0
3
0
0
0
3
Positioning of RIVERROCK SECURITIES LIMITED in its sector
Comparison with sector Conseil pour les affaires et autres conseils de gestion
Valuation estimate
Based on 88 transactions of similar company sales
in 2022,
the value of RIVERROCK SECURITIES LIMITED is estimated at
1 563 716 €
(range 892 282€ - 3 498 382€).
The price/revenue ratio is 0.33x
(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 value2022
88 tx
892k€1563k€3498k€
1 563 716 €Range: 892 282€ - 3 498 382€
NAF 5 année 2022
Valuation method used
Revenue Multiple
4 761 952 €
×
0.33x
=1 563 717 €
Range: 892 283€ - 3 498 383€
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 88 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 (Conseil pour les affaires et autres conseils de gestion)
Compare RIVERROCK SECURITIES LIMITED with other companies in the same sector:
Frequently asked questions about RIVERROCK SECURITIES LIMITED
What is the revenue of RIVERROCK SECURITIES LIMITED ?
The revenue of RIVERROCK SECURITIES LIMITED in 2022 is 4.8 M€.
Is RIVERROCK SECURITIES LIMITED profitable?
RIVERROCK SECURITIES LIMITED recorded a net loss in 2022.
Where is the headquarters of RIVERROCK SECURITIES LIMITED ?
The headquarters of RIVERROCK SECURITIES LIMITED is located in address not disclosed.
Where to find the tax return of RIVERROCK SECURITIES LIMITED ?
The tax return of RIVERROCK SECURITIES LIMITED 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 RIVERROCK SECURITIES LIMITED operate?
RIVERROCK SECURITIES LIMITED operates in the sector Conseil pour les affaires et autres conseils de gestion (NAF code 70.22Z). 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