Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
ROSE ET MARIUS : revenue, balance sheet and financial ratios
ROSE ET MARIUS is a French company
founded 13 years ago,
specialized in the sector Autres activités manufacturières n.c.a. .
Based in AIX-EN-PROVENCE (13100),
this company of category ETI
shows in 2016 a revenue of 524 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ROSE ET MARIUS (SIREN 788996163)
Indicator
2024
2023
2022
2016
Revenue
N/C
N/C
N/C
524 067 €
Net income
475 824 €
756 092 €
75 686 €
493 €
EBITDA
N/C
N/C
N/C
1 258 €
Net margin
N/C
N/C
N/C
0.1%
Revenue and income statement
In 2024, ROSE ET MARIUS generates positive net income of 476 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 493 € -> 476 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
475 824 €
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 9%. 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 81%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
8.574%
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
81.476%
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
2022
2023
2024
Debt ratio
481.474
114.623
21.452
8.574
Financial autonomy
14.325
37.677
64.544
81.476
Repayment capacity
42.003
None
None
None
Cash flow / Revenue
2.235%
None%
None%
None%
Sector positioning
Debt ratio
8.572024
2022
2023
2024
Q1: 0.0
Med: 13.42
Q3: 58.21
Good-34 pts over 3 years
In 2024, the debt ratio of ROSE ET MARIUS (8.57) 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
81.48%2024
2022
2023
2024
Q1: 3.01%
Med: 37.68%
Q3: 59.72%
Excellent+26 pts over 3 years
In 2024, the financial autonomy of ROSE ET MARIUS (81.5%) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 678.78. 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
678.777
Liquidity indicators evolution ROSE ET MARIUS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2022
2023
2024
Liquidity ratio
558.38
381.096
350.989
678.777
Interest coverage
1.51
None
None
None
Sector positioning
Liquidity ratio
678.782024
2022
2023
2024
Q1: 147.83
Med: 245.69
Q3: 440.33
Excellent
In 2024, the liquidity ratio of ROSE ET MARIUS (678.78) 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.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments.
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
0 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
0 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 ROSE ET MARIUS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2022
2023
2024
Operating WCR
443 859 €
0 €
0 €
0 €
Inventory turnover (days)
240
0
0
0
Customer payment term (days)
54
0
0
0
Supplier payment term (days)
58
0
0
0
Positioning of ROSE ET MARIUS in its sector
Comparison with sector Autres activités manufacturières n.c.a.
Valuation estimate
Based on 101 transactions of similar company sales
(all years),
the value of ROSE ET MARIUS is estimated at
1 325 730 €
(range 368 970€ - 2 708 828€).
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.
Estimated enterprise value2024
101 transactions
368k€1325k€2708k€
1 325 730 €Range: 368 970€ - 2 708 828€
Section all-time
Aggregated at NAF section level
Valuation method used
Net Income Multiple
475 824 €
×
2.8x
=1 325 731 €
Range: 368 971€ - 2 708 829€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 101 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 activités manufacturières n.c.a. )
Compare ROSE ET MARIUS with other companies in the same sector:
Yes, ROSE ET MARIUS generated a net profit of 476 k€ in 2024.
Where is the headquarters of ROSE ET MARIUS ?
The headquarters of ROSE ET MARIUS is located in AIX-EN-PROVENCE (13100), in the department Bouches-du-Rhone.
Where to find the tax return of ROSE ET MARIUS ?
The tax return of ROSE ET MARIUS 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 ROSE ET MARIUS operate?
ROSE ET MARIUS operates in the sector Autres activités manufacturières n.c.a. (NAF code 32.99Z). 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