Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2008-02-11 (18 years)Status: ActiveBusiness sector: Autres travaux spécialisés de constructionLocation: LIMEIL-BREVANNES (94450), Val-de-Marne
ROSA DALLAGE : revenue, balance sheet and financial ratios
ROSA DALLAGE is a French company
founded 18 years ago,
specialized in the sector Autres travaux spécialisés de construction.
Based in LIMEIL-BREVANNES (94450),
this company of category PME
shows in 2021 a revenue of 1.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ROSA DALLAGE (SIREN 502721004)
Indicator
2024
2023
2022
2021
2019
2018
2017
2016
Revenue
N/C
N/C
N/C
1 879 387 €
1 557 573 €
1 335 220 €
1 006 195 €
834 280 €
Net income
163 779 €
155 710 €
115 754 €
46 888 €
250 534 €
160 067 €
118 318 €
109 425 €
EBITDA
N/C
N/C
N/C
89 027 €
336 446 €
167 019 €
175 738 €
214 872 €
Net margin
N/C
N/C
N/C
2.5%
16.1%
12.0%
11.8%
13.1%
Revenue and income statement
In 2024, ROSA DALLAGE generates positive net income of 164 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 109 k€ -> 164 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
163 779 €
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 49%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 21%. 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
48.836%
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
20.928%
Asset age ratio (2024)
?
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
2021
2022
2023
2024
Debt ratio
0.0
0.298
0.231
0.114
0.061
0.05
0.124
48.836
Financial autonomy
55.159
55.057
60.707
67.664
58.335
63.271
25.661
20.928
Repayment capacity
0.0
0.007
0.007
0.002
0.004
None
None
None
Cash flow / Revenue
20.656%
12.486%
8.683%
15.499%
3.439%
None%
None%
None%
Sector positioning
Debt ratio
48.842024
2022
2023
2024
Q1: 3.39
Med: 18.59
Q3: 55.68
Average+45 pts over 3 years
In 2024, the debt ratio of ROSA DALLAGE (48.84) 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
20.93%2024
2022
2023
2024
Q1: 18.09%
Med: 38.63%
Q3: 59.74%
Average-47 pts over 3 years
In 2024, the financial autonomy of ROSA DALLAGE (20.9%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 139.56. 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
139.564
Liquidity indicators evolution ROSA DALLAGE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2021
2022
2023
2024
Liquidity ratio
303.925
271.063
239.006
291.608
216.52
246.921
128.595
139.564
Interest coverage
0.0
0.597
0.0
0.388
1.651
None
None
None
Sector positioning
Liquidity ratio
139.562024
2022
2023
2024
Q1: 147.2
Med: 218.63
Q3: 322.5
Watch-39 pts over 3 years
In 2024, the liquidity ratio of ROSA DALLAGE (139.56) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
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: 1319 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 539 days. The gap of 780 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow.
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
0 €
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
1319 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
539 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
0 j
WCR and payment terms evolution ROSA DALLAGE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2021
2022
2023
2024
Operating WCR
82 944 €
207 135 €
273 867 €
431 448 €
249 601 €
0 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
62
94
108
127
81
2735
2907
1319
Supplier payment term (days)
56
28
41
38
31
255
1097
539
Positioning of ROSA DALLAGE in its sector
Comparison with sector Autres travaux spécialisés de construction
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (25 transactions).
This range of 421 816€ to 1 396 495€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
421k€766k€1396k€
766 155 €Range: 421 816€ - 1 396 495€
NAF 5 année 2024
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 25 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 travaux spécialisés de construction)
Compare ROSA DALLAGE with other companies in the same sector:
Yes, ROSA DALLAGE generated a net profit of 164 k€ in 2024.
Where is the headquarters of ROSA DALLAGE ?
The headquarters of ROSA DALLAGE is located in LIMEIL-BREVANNES (94450), in the department Val-de-Marne.
Where to find the tax return of ROSA DALLAGE ?
The tax return of ROSA DALLAGE 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 ROSA DALLAGE operate?
ROSA DALLAGE operates in the sector Autres travaux spécialisés de construction (NAF code 43.99D). 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