Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2014-09-15 (11 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: VILLIEU-LOYES-MOLLON (01800), Ain
ROSTAING CROISSANCE : revenue, balance sheet and financial ratios
ROSTAING CROISSANCE is a French company
founded 11 years ago,
specialized in the sector Activités des sièges sociaux.
Based in VILLIEU-LOYES-MOLLON (01800),
this company of category PME
shows in 2021 a revenue of 875 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ROSTAING CROISSANCE (SIREN 804966885)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
N/C
874 748 €
749 672 €
594 283 €
23 860 000 €
551 707 €
498 859 €
Net income
629 729 €
644 922 €
673 752 €
-172 787 €
181 604 €
479 702 €
0 €
642 030 €
888 615 €
EBITDA
-65 073 €
-67 045 €
-40 834 €
-4 976 €
11 361 €
36 345 €
622 000 €
30 419 €
5 939 €
Net margin
N/C
N/C
N/C
-19.8%
24.2%
80.7%
0.0%
116.4%
178.1%
Revenue and income statement
In 2024, ROSTAING CROISSANCE generates positive net income of 630 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 889 k€ -> 630 k€.
EBITDA (2024)
?
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
-65 073 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-65 073 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
629 729 €
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 7%. 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 93%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.8 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability.
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
6.741%
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
93.243%
Repayment capacity (2024)
?
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
0.811
Solvency indicators evolution ROSTAING CROISSANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
27.958
19.922
22.195
8.94
3.903
11.422
8.754
6.814
6.741
Financial autonomy
70.238
75.977
50.891
86.372
90.85
85.518
91.573
93.125
93.243
Repayment capacity
1.838
2.007
3.356
1.388
-10.29
121.804
0.926
0.747
0.811
Cash flow / Revenue
179.777%
117.695%
2.263%
81.824%
-3.912%
0.618%
None%
None%
None%
Sector positioning
Debt ratio
6.742024
2022
2023
2024
Q1: 0.06
Med: 14.64
Q3: 89.5
Good
In 2024, the debt ratio of ROSTAING CROISSANCE (6.74) 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
93.24%2024
2022
2023
2024
Q1: 11.6%
Med: 51.97%
Q3: 85.23%
Excellent
In 2024, the financial autonomy of ROSTAING CROISSANCE (93.2%) 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
0.81 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.21 years
Q3: 3.74 years
Average
In 2024, the repayment capacity of ROSTAING CROISSANCE (0.81) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 8276.25. 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
8276.253
Interest coverage (2024)
?
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
2022
2023
2024
Liquidity ratio
200.265
256.439
249.582
380.167
423.652
613.973
6449.786
6520.6
8276.253
Interest coverage
923.051
133.183
30.547
57.898
106.337
-77.09
-12.073
-6.17
-5.317
Sector positioning
Liquidity ratio
8276.252024
2022
2023
2024
Q1: 116.82
Med: 458.52
Q3: 2178.3
Excellent
In 2024, the liquidity ratio of ROSTAING CROISSANCE (8276.25) 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
-5.32x2024
2022
2023
2024
Q1: -45.38x
Med: 0.0x
Q3: 2.89x
Average+7 pts over 3 years
In 2024, the interest coverage of ROSTAING CROISSANCE (-5.3x) 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 177 days. Excellent situation: suppliers finance 177 days of the operating cycle (retail model).
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
177 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 ROSTAING CROISSANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
272 572 €
688 161 €
-10 346 889 €
1 126 475 €
977 962 €
995 516 €
0 €
0 €
0 €
Inventory turnover (days)
0
0
37
0
0
0
0
0
0
Customer payment term (days)
61
135
11
65
118
97
0
0
0
Supplier payment term (days)
254
294
65
194
292
84
138
232
177
Positioning of ROSTAING CROISSANCE in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 103 transactions of similar company sales
in 2024,
the value of ROSTAING CROISSANCE is estimated at
5 987 412 €
(range 2 055 857€ - 16 122 225€).
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
103 transactions
2055k€5987k€16122k€
5 987 412 €Range: 2 055 857€ - 16 122 225€
NAF 5 année 2024
Valuation method used
Net Income Multiple
629 729 €
×
9.5x
=5 987 412 €
Range: 2 055 858€ - 16 122 226€
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 103 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 ROSTAING CROISSANCE with other companies in the same sector:
Frequently asked questions about ROSTAING CROISSANCE
What is the revenue of ROSTAING CROISSANCE ?
The revenue of ROSTAING CROISSANCE in 2021 is 875 k€.
Is ROSTAING CROISSANCE profitable?
Yes, ROSTAING CROISSANCE generated a net profit of 630 k€ in 2024.
Where is the headquarters of ROSTAING CROISSANCE ?
The headquarters of ROSTAING CROISSANCE is located in VILLIEU-LOYES-MOLLON (01800), in the department Ain.
Where to find the tax return of ROSTAING CROISSANCE ?
The tax return of ROSTAING CROISSANCE 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 ROSTAING CROISSANCE operate?
ROSTAING CROISSANCE 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