Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1993-07-08 (32 years)Status: ActiveBusiness sector: Affrètement et organisation des transports Location: HALLUIN (59250), Nord
ROUSSEL INTERNATIONAL : revenue, balance sheet and financial ratios
ROUSSEL INTERNATIONAL is a French company
founded 32 years ago,
specialized in the sector Affrètement et organisation des transports .
Based in HALLUIN (59250),
this company of category PME
shows in 2023 a revenue of 7.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ROUSSEL INTERNATIONAL (SIREN 391762002)
Indicator
2023
2022
2021
2020
2019
2017
Revenue
7 102 525 €
10 508 209 €
10 833 367 €
8 465 143 €
9 030 749 €
9 744 314 €
Net income
-463 296 €
183 344 €
-97 542 €
-261 039 €
-429 043 €
-618 785 €
EBITDA
-261 426 €
398 927 €
13 339 €
-84 755 €
-57 373 €
-509 031 €
Net margin
-6.5%
1.7%
-0.9%
-3.1%
-4.8%
-6.4%
Revenue and income statement
In 2023, ROUSSEL INTERNATIONAL achieves revenue of 7.1 M€. Revenue is declining over the period 2017-2023 (CAGR: -5.1%). Significant drop of -32% vs 2022. After deducting consumption (95 k€), gross margin stands at 7.0 M€, i.e. a rate of 99%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -261 k€, representing -3.7% of revenue. Warning negative scissor effect: despite revenue change (-32%), EBITDA varies by -166%, reducing margin by 7.5 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -463 k€ (-6.5% 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
7 102 525 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
7 007 631 €
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
-261 426 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-303 115 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-463 296 €
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
-3.7%
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 -965%. 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 -6%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
-965.49%
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
-6.315%
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
-4.609%
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
-4.974
Asset age ratio (2023)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution ROUSSEL INTERNATIONAL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2019
2020
2021
2022
2023
Debt ratio
843.776
-829.471
-802.26
14810.526
631.215
-965.49
Financial autonomy
2.272
-4.466
-5.424
0.312
8.375
-6.315
Repayment capacity
-1.08
-7.828
-14.966
126.311
5.602
-4.974
Cash flow / Revenue
-5.255%
-2.092%
-1.017%
0.149%
3.153%
-4.609%
Sector positioning
Debt ratio
-965.492023
2021
2022
2023
Q1: 0.0
Med: 7.46
Q3: 49.04
Excellent-73 pts over 3 years
In 2023, the debt ratio of ROUSSEL INTERNATIONAL (-965.49) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
-6.32%2023
2021
2022
2023
Q1: 15.05%
Med: 32.0%
Q3: 51.78%
Average
In 2023, the financial autonomy of ROUSSEL INTERNATIONAL (-6.3%) 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
-4.97 years2023
2021
2022
2023
Q1: 0.0 years
Med: 0.03 years
Q3: 1.11 years
Excellent-51 pts over 3 years
In 2023, the repayment capacity of ROUSSEL INTERNATIONAL (-4.97) 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 182.42. 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
182.423
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
-20.581
Liquidity indicators evolution ROUSSEL INTERNATIONAL
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2019
2020
2021
2022
2023
Liquidity ratio
96.515
125.471
128.68
164.078
223.352
182.423
Interest coverage
-4.091
-29.123
-31.086
130.317
7.996
-20.581
Sector positioning
Liquidity ratio
182.422023
2021
2022
2023
Q1: 120.57
Med: 159.14
Q3: 229.55
Good
In 2023, the liquidity ratio of ROUSSEL INTERNATIONAL (182.42) 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
-20.58x2023
2021
2022
2023
Q1: 0.0x
Med: 0.29x
Q3: 4.82x
Average-50 pts over 3 years
In 2023, the interest coverage of ROUSSEL INTERNATIONAL (-20.6x) 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: 64 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 44 days. The company must finance 20 days of gap between collections and payments. Inventory turnover is 1 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 53 days of revenue, i.e. 1.0 M€ to permanently finance.
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
1 046 557 €
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
64 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
44 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
1 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
53 j
WCR and payment terms evolution ROUSSEL INTERNATIONAL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2019
2020
2021
2022
2023
Operating WCR
1 176 528 €
1 696 968 €
1 207 129 €
1 999 840 €
1 506 037 €
1 046 557 €
Inventory turnover (days)
0
0
0
1
1
1
Customer payment term (days)
66
80
59
75
55
64
Supplier payment term (days)
57
87
51
50
33
44
Positioning of ROUSSEL INTERNATIONAL in its sector
Comparison with sector Affrètement et organisation des transports
Valuation estimate
Based on 167 transactions of similar company sales
(all years),
the value of ROUSSEL INTERNATIONAL is estimated at
753 310 €
(range 667 775€ - 1 322 072€).
The price/revenue ratio is 0.11x
(conservative valuation).
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 value2023
167 transactions
667k€753k€1322k€
753 310 €Range: 667 775€ - 1 322 072€
NAF 5 all-time
Valuation method used
Revenue Multiple
7 102 525 €
×
0.11x
=753 311 €
Range: 667 775€ - 1 322 072€
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 167 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 (Affrètement et organisation des transports )
Compare ROUSSEL INTERNATIONAL with other companies in the same sector:
Frequently asked questions about ROUSSEL INTERNATIONAL
What is the revenue of ROUSSEL INTERNATIONAL ?
The revenue of ROUSSEL INTERNATIONAL in 2023 is 7.1 M€.
Is ROUSSEL INTERNATIONAL profitable?
ROUSSEL INTERNATIONAL recorded a net loss in 2023.
Where is the headquarters of ROUSSEL INTERNATIONAL ?
The headquarters of ROUSSEL INTERNATIONAL is located in HALLUIN (59250), in the department Nord.
Where to find the tax return of ROUSSEL INTERNATIONAL ?
The tax return of ROUSSEL INTERNATIONAL 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 ROUSSEL INTERNATIONAL operate?
ROUSSEL INTERNATIONAL operates in the sector Affrètement et organisation des transports (NAF code 52.29B). 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