Employees: 00 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2010-05-20 (15 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: BRY (59144), Nord
ROMBAUX ASEG : revenue, balance sheet and financial ratios
ROMBAUX ASEG is a French company
founded 15 years ago,
specialized in the sector Activités des sièges sociaux.
Based in BRY (59144),
this company of category PME
shows in 2023 a revenue of 60 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ROMBAUX ASEG (SIREN 522940444)
Indicator
2023
2022
2021
2020
2019
2018
2017
Revenue
60 000 €
60 000 €
103 000 €
72 000 €
N/C
26 913 €
65 608 €
Net income
-104 984 €
-1 124 €
30 471 €
31 944 €
-11 674 €
-2 476 €
23 333 €
EBITDA
-3 440 €
-611 €
46 603 €
31 993 €
-6 566 €
-2 122 €
23 225 €
Net margin
-175.0%
-1.9%
29.6%
44.4%
N/C
-9.2%
35.6%
Revenue and income statement
In 2023, ROMBAUX ASEG achieves revenue of 60 k€. Activity remains stable over the period (CAGR: -1.5%). Slight decline of 0% vs 2022. After deducting consumption (0 €), gross margin stands at 60 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -3 k€, representing -5.7% of revenue. Warning negative scissor effect: despite revenue change (+0%), EBITDA varies by -463%, reducing margin by 4.7 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -105 k€ (-175.0% of revenue), which will impact equity.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
60 000 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
60 000 €
EBITDA (2023)
?
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
-3 440 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-3 349 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-104 984 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-5.7%
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 3%. 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 89%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
2.862%
Financial autonomy (2023)
?
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
88.715%
Cash flow / Revenue (2023)
?
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
-6.62%
Repayment capacity (2023)
?
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
-1.339
Solvency indicators evolution ROMBAUX ASEG
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
Debt ratio
35.327
2.807
5.54
4.223
3.829
3.902
2.862
Financial autonomy
72.086
93.606
90.164
87.748
90.515
92.722
88.715
Repayment capacity
3.791
-2.735
-1.088
0.346
-0.023
-10.071
-1.339
Cash flow / Revenue
34.616%
-9.2%
None%
44.367%
-475.698%
-1.873%
-6.62%
Sector positioning
Debt ratio
2.862023
2021
2022
2023
Q1: 0.15
Med: 18.76
Q3: 101.78
Good
In 2023, the debt ratio of ROMBAUX ASEG (2.86) 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
88.72%2023
2021
2022
2023
Q1: 13.73%
Med: 51.34%
Q3: 84.16%
Excellent
In 2023, the financial autonomy of ROMBAUX ASEG (88.7%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
-1.34 years2023
2021
2022
2023
Q1: 0.0 years
Med: 0.21 years
Q3: 3.84 years
Excellent
In 2023, the repayment capacity of ROMBAUX ASEG (-1.34) 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 1143.52. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
1143.524
Interest coverage (2023)
?
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
-2954.477
Liquidity indicators evolution ROMBAUX ASEG
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
3249.746
2592.53
2001.191
1146.49
1630.518
2672.904
1143.524
Interest coverage
12.22
-59.095
-1.218
0.063
1117.128
-19.149
-2954.477
Sector positioning
Liquidity ratio
1143.522023
2021
2022
2023
Q1: 110.37
Med: 414.43
Q3: 1923.21
Good-13 pts over 3 years
In 2023, the liquidity ratio of ROMBAUX ASEG (1143.52) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
-2954.48x2023
2021
2022
2023
Q1: -38.39x
Med: 0.0x
Q3: 2.72x
Average-50 pts over 3 years
In 2023, the interest coverage of ROMBAUX ASEG (-2954.5x) 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: 330 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 79 days. The gap of 251 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 300 days of revenue, i.e. 50 k€ to permanently finance. Notable WCR improvement over the period (-50%), freeing up cash.
Operating WCR (2023)
?
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
50 017 €
Customer credit (2023)
?
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
330 j
Supplier credit (2023)
?
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
79 j
Inventory turnover (2023)
?
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 (2023)
?
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
300 j
WCR and payment terms evolution ROMBAUX ASEG
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
Operating WCR
99 868 €
243 248 €
0 €
265 998 €
46 424 €
3 312 €
50 017 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
342
1061
0
529
140
60
330
Supplier payment term (days)
37
32
227
111
10
42
79
Positioning of ROMBAUX ASEG in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 89 transactions of similar company sales
in 2023,
the value of ROMBAUX ASEG is estimated at
31 414 €
(range 12 850€ - 55 674€).
The price/revenue ratio is 0.52x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2023
89 tx
12k€31k€55k€
31 414 €Range: 12 850€ - 55 674€
NAF 5 année 2023
Valuation method used
Revenue Multiple
60 000 €
×
0.52x
=31 415 €
Range: 12 851€ - 55 674€
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 89 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 sièges sociaux)
Compare ROMBAUX ASEG with other companies in the same sector:
The headquarters of ROMBAUX ASEG is located in BRY (59144), in the department Nord.
Where to find the tax return of ROMBAUX ASEG ?
The tax return of ROMBAUX ASEG 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 ROMBAUX ASEG operate?
ROMBAUX ASEG operates in the sector Activités des sièges sociaux (NAF code 70.10Z). 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