Employees: NN (None)Legal category: 3120Size: PMECreation date: 2011-02-01 (15 years)Status: ActiveBusiness sector: Location de terrains et d'autres biens immobiliersLocation: None (None), None
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
ROSELLON-ARIBAN PATRIMONIAL SL : revenue, balance sheet and financial ratios
ROSELLON-ARIBAN PATRIMONIAL SL is a French company
founded 15 years ago,
specialized in the sector Location de terrains et d'autres biens immobiliers.
this company of category PME
shows in 2016 a revenue of 32 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ROSELLON-ARIBAN PATRIMONIAL SL (SIREN 530339787)
Indicator
2016
Revenue
32 050 €
Net income
-923 €
EBITDA
30 375 €
Net margin
-2.9%
Revenue and income statement
In 2016, ROSELLON-ARIBAN PATRIMONIAL SL achieves revenue of 32 k€. After deducting consumption (0 €), gross margin stands at 32 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 30 k€, representing 94.8% of revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Net income is negative at -923 € (-2.9% of revenue), which will impact equity.
Revenue (2016)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
32 050 €
Gross margin (2016)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
32 050 €
EBITDA (2016)
?
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
30 375 €
EBIT (2016)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-880 €
Net income (2016)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-923 €
EBITDA margin (2016)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
94.8%
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 28257%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 0%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 16.5 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 94.6% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
Debt ratio (2016)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
28256.529%
Financial autonomy (2016)
?
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
0.353%
Cash flow / Revenue (2016)
?
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
94.64%
Repayment capacity (2016)
?
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
16.48
Asset age ratio (2016)
?
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
Debt ratio
28256.529
Financial autonomy
0.353
Repayment capacity
16.48
Cash flow / Revenue
94.64%
Sector positioning
Debt ratio
28256.532016
2016
Q1: 0.0
Med: 11.07
Q3: 142.21
Watch
In 2016, the debt ratio of ROSELLON-ARIBAN PATRIMONI... (28256.53) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
0.35%2016
2016
Q1: 2.58%
Med: 36.82%
Q3: 77.28%
Average
In 2016, the financial autonomy of ROSELLON-ARIBAN PATRIMONI... (0.3%) 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
16.48 years2016
2016
Q1: 0.0 years
Med: 0.4 years
Q3: 7.37 years
Average
In 2016, the repayment capacity of ROSELLON-ARIBAN PATRIMONI... (16.48) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Positioning of ROSELLON-ARIBAN PATRIMONIAL SL in its sector
Comparison with sector Location de terrains et d'autres biens immobiliers
Valuation estimate
Based on 1762 transactions of similar company sales
(all years),
the value of ROSELLON-ARIBAN PATRIMONIAL SL is estimated at
96 127 €
(range 33 699€ - 183 122€).
With an EBITDA of 30 375€, the sector multiple of 4.7x is applied.
The price/revenue ratio is 0.65x
(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.
Estimated enterprise value2016
1762 transactions
33k€96k€183k€
96 127 €Range: 33 699€ - 183 122€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
30 375 €×4.7x
Estimation141 284 €
48 743€ - 262 005€
Revenue Multiple30%
32 050 €×0.65x
Estimation20 866 €
8 628€ - 51 653€
How is this estimate calculated?
This estimate is based on the analysis of 1762 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 (Location de terrains et d'autres biens immobiliers)
Compare ROSELLON-ARIBAN PATRIMONIAL SL with other companies in the same sector:
Frequently asked questions about ROSELLON-ARIBAN PATRIMONIAL SL
What is the revenue of ROSELLON-ARIBAN PATRIMONIAL SL ?
The revenue of ROSELLON-ARIBAN PATRIMONIAL SL in 2016 is 32 k€.
Is ROSELLON-ARIBAN PATRIMONIAL SL profitable?
ROSELLON-ARIBAN PATRIMONIAL SL recorded a net loss in 2016.
Where is the headquarters of ROSELLON-ARIBAN PATRIMONIAL SL ?
The headquarters of ROSELLON-ARIBAN PATRIMONIAL SL is located in address not disclosed.
Where to find the tax return of ROSELLON-ARIBAN PATRIMONIAL SL ?
The tax return of ROSELLON-ARIBAN PATRIMONIAL SL 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 ROSELLON-ARIBAN PATRIMONIAL SL operate?
ROSELLON-ARIBAN PATRIMONIAL SL operates in the sector Location de terrains et d'autres biens immobiliers (NAF code 68.20B). 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