Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2003-01-07 (23 years)Status: ActiveBusiness sector: Autres transports routiers de voyageurs Location: GRASSE (06130), Alpes-Maritimes
RIVIERA DESTINATION : revenue, balance sheet and financial ratios
RIVIERA DESTINATION is a French company
founded 23 years ago,
specialized in the sector Autres transports routiers de voyageurs .
Based in GRASSE (06130),
this company of category PME
shows in 2021 a revenue of 791 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - RIVIERA DESTINATION (SIREN 444756597)
Indicator
2021
2020
2019
2018
2017
2016
Revenue
791 404 €
423 257 €
3 259 072 €
2 729 941 €
2 600 523 €
2 620 561 €
Net income
-169 067 €
-402 788 €
52 018 €
-20 778 €
17 464 €
-22 896 €
EBITDA
-142 895 €
-419 424 €
-17 215 €
-158 451 €
-74 396 €
-179 393 €
Net margin
-21.4%
-95.2%
1.6%
-0.8%
0.7%
-0.9%
Revenue and income statement
In 2021, RIVIERA DESTINATION achieves revenue of 791 k€. Revenue is declining over the period 2016-2021 (CAGR: -21.3%). Vs 2020, growth of +87% (423 k€ -> 791 k€). After deducting consumption (9 k€), gross margin stands at 782 k€, i.e. a rate of 99%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -143 k€, representing -18.1% of revenue. Positive scissor effect: EBITDA margin improves by +81.0 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -169 k€ (-21.4% of revenue), which will impact equity.
Revenue (2021)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
791 404 €
Gross margin (2021)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
782 174 €
EBITDA (2021)
?
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
-142 895 €
EBIT (2021)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-168 306 €
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-169 067 €
EBITDA margin (2021)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-9.5%
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 -315%. 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 -39%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
-315.312%
Financial autonomy (2021)
?
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
-39.072%
Cash flow / Revenue (2021)
?
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
-9.778%
Repayment capacity (2021)
?
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
-8.415
Asset age ratio (2021)
?
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
Debt ratio
2.077
16.692
60.702
36.933
-558.943
-315.312
Financial autonomy
29.561
44.588
33.429
42.477
-19.978
-39.072
Repayment capacity
-0.018
0.0
-2.602
1.427
-3.055
-8.415
Cash flow / Revenue
-6.557%
-0.186%
-1.088%
1.406%
-78.422%
-9.778%
Sector positioning
Debt ratio
-315.312021
2019
2020
2021
Q1: 0.08
Med: 39.41
Q3: 129.07
Excellent-34 pts over 3 years
In 2021, the debt ratio of RIVIERA DESTINATION (-315.31) 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
-39.07%2021
2019
2020
2021
Q1: 9.79%
Med: 30.77%
Q3: 53.08%
Average-31 pts over 3 years
In 2021, the financial autonomy of RIVIERA DESTINATION (-39.1%) 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
-8.41 years2021
2019
2020
2021
Q1: 0.0 years
Med: 0.02 years
Q3: 2.0 years
Excellent-49 pts over 3 years
In 2021, the repayment capacity of RIVIERA DESTINATION (-8.41) 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 551.62. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2021)
?
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
551.617
Interest coverage (2021)
?
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
2016
2017
2018
2019
2020
2021
Liquidity ratio
124.857
151.532
171.972
187.176
1077.762
551.617
Interest coverage
0.0
0.0
0.0
-0.36
-0.494
-4.642
Sector positioning
Liquidity ratio
551.622021
2019
2020
2021
Q1: 121.81
Med: 200.29
Q3: 368.21
Excellent+23 pts over 3 years
In 2021, the liquidity ratio of RIVIERA DESTINATION (551.62) 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
-4.64x2021
2019
2020
2021
Q1: 0.0x
Med: 0.0x
Q3: 1.99x
Watch
In 2021, the interest coverage of RIVIERA DESTINATION (-4.6x) 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. Average customer payment term: 71 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 11 days. The gap of 60 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 185 days of revenue, i.e. 406 k€ to permanently finance. Over 2016-2021, WCR increased by +38%, requiring additional financing.
Operating WCR (2021)
?
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
405 887 €
Customer credit (2021)
?
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 (2021)
?
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
11 j
Inventory turnover (2021)
?
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 (2021)
?
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
185 j
WCR and payment terms evolution RIVIERA DESTINATION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
Operating WCR
295 128 €
226 792 €
247 769 €
253 132 €
140 153 €
405 887 €
Inventory turnover (days)
0
0
0
0
0
0
Customer payment term (days)
29
25
22
26
40
71
Supplier payment term (days)
41
11
13
7
7
11
Positioning of RIVIERA DESTINATION in its sector
Comparison with sector Autres transports routiers de voyageurs
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of RIVIERA DESTINATION is estimated at
111 816 €
(range 84 140€ - 250 844€).
The price/revenue ratio is 0.14x
(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 value2021
85 tx
84k€111k€250k€
111 816 €Range: 84 140€ - 250 844€
NAF 5 all-time
Valuation method used
Revenue Multiple
791 404 €
×
0.14x
=111 816 €
Range: 84 141€ - 250 844€
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 85 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 (Autres transports routiers de voyageurs )
Compare RIVIERA DESTINATION with other companies in the same sector:
Frequently asked questions about RIVIERA DESTINATION
What is the revenue of RIVIERA DESTINATION ?
The revenue of RIVIERA DESTINATION in 2021 is 791 k€.
Is RIVIERA DESTINATION profitable?
RIVIERA DESTINATION recorded a net loss in 2021.
Where is the headquarters of RIVIERA DESTINATION ?
The headquarters of RIVIERA DESTINATION is located in GRASSE (06130), in the department Alpes-Maritimes.
Where to find the tax return of RIVIERA DESTINATION ?
The tax return of RIVIERA DESTINATION 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 RIVIERA DESTINATION operate?
RIVIERA DESTINATION operates in the sector Autres transports routiers de voyageurs (NAF code 49.39B). 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