Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2008-04-21 (18 years)Status: ActiveBusiness sector: Réparation de machines et équipements mécaniquesLocation: MARCOUSSIS (91460), Essonne
RP SUPPORT FRANCE : revenue, balance sheet and financial ratios
RP SUPPORT FRANCE is a French company
founded 18 years ago,
specialized in the sector Réparation de machines et équipements mécaniques.
Based in MARCOUSSIS (91460),
this company of category PME
shows in 2023 a revenue of 718 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - RP SUPPORT FRANCE (SIREN 504067786)
Indicator
2023
2021
2019
2017
Revenue
718 033 €
360 620 €
379 144 €
247 475 €
Net income
171 263 €
32 323 €
39 402 €
29 493 €
EBITDA
243 870 €
50 052 €
68 547 €
51 152 €
Net margin
23.9%
9.0%
10.4%
11.9%
Revenue and income statement
In 2023, RP SUPPORT FRANCE achieves revenue of 718 k€. Over the period 2017-2023, the company shows strong growth with a CAGR (compound annual growth rate) of +19.4%. Vs 2021, growth of +99% (361 k€ -> 718 k€). After deducting consumption (374 k€), gross margin stands at 344 k€, i.e. a rate of 48%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 244 k€, representing 34.0% of revenue. Positive scissor effect: EBITDA margin improves by +20.1 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 171 k€, i.e. 23.9% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
718 033 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
344 291 €
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
243 870 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
230 705 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
171 263 €
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
34.0%
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 5%. 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 82%. 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 0.1 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 25.7% 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 (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
5.198%
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
82.414%
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
25.713%
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
0.129
Asset age ratio (2023)
?
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
2017
2019
2021
2023
Debt ratio
16.687
29.789
13.247
5.198
Financial autonomy
68.77
62.559
68.363
82.414
Repayment capacity
0.735
1.194
0.823
0.129
Cash flow / Revenue
18.306%
15.583%
11.647%
25.713%
Sector positioning
Debt ratio
5.22023
2019
2021
2023
Q1: 2.93
Med: 19.64
Q3: 60.67
Good-31 pts over 3 years
In 2023, the debt ratio of RP SUPPORT FRANCE (5.20) 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
82.41%2023
2019
2021
2023
Q1: 21.66%
Med: 42.7%
Q3: 61.08%
Excellent
In 2023, the financial autonomy of RP SUPPORT FRANCE (82.4%) 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
0.13 years2023
2019
2021
2023
Q1: 0.0 years
Med: 0.41 years
Q3: 1.77 years
Good-39 pts over 3 years
In 2023, the repayment capacity of RP SUPPORT FRANCE (0.13) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 706.60. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 3.5x. Financial charges are adequately covered by operations.
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
706.599
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
3.518
Liquidity indicators evolution RP SUPPORT FRANCE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2019
2021
2023
Liquidity ratio
757.969
620.799
417.352
706.599
Interest coverage
1.187
1.638
1.756
3.518
Sector positioning
Liquidity ratio
706.62023
2019
2021
2023
Q1: 166.89
Med: 236.12
Q3: 336.32
Excellent
In 2023, the liquidity ratio of RP SUPPORT FRANCE (706.60) 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
3.52x2023
2019
2021
2023
Q1: 0.0x
Med: 0.61x
Q3: 3.09x
Excellent+8 pts over 3 years
In 2023, the interest coverage of RP SUPPORT FRANCE (3.5x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 30 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 14 days. The company must finance 16 days of gap between collections and payments. Inventory turnover is 47 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 56 days of revenue, i.e. 111 k€ 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
110 943 €
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
30 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
14 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
47 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
56 j
WCR and payment terms evolution RP SUPPORT FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2019
2021
2023
Operating WCR
98 356 €
148 848 €
144 421 €
110 943 €
Inventory turnover (days)
99
125
106
47
Customer payment term (days)
60
32
75
30
Supplier payment term (days)
45
50
35
14
Positioning of RP SUPPORT FRANCE in its sector
Comparison with sector Réparation de machines et équipements mécaniques
Valuation estimate
Based on 104 transactions of similar company sales
(all years),
the value of RP SUPPORT FRANCE is estimated at
227 513 €
(range 146 571€ - 715 618€).
With an EBITDA of 243 870€, the sector multiple of 1.0x is applied.
The price/revenue ratio is 0.27x
(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
104 transactions
146k€227k€715k€
227 513 €Range: 146 571€ - 715 618€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
243 870 €×1.0x
Estimation250 768 €
173 096€ - 820 377€
Revenue Multiple30%
718 033 €×0.27x
Estimation193 082 €
102 960€ - 490 382€
Net Income Multiple20%
171 263 €×1.3x
Estimation221 025 €
145 678€ - 791 577€
How is this estimate calculated?
This estimate is based on the analysis of 104 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 (Réparation de machines et équipements mécaniques)
Compare RP SUPPORT FRANCE with other companies in the same sector:
Frequently asked questions about RP SUPPORT FRANCE
What is the revenue of RP SUPPORT FRANCE ?
The revenue of RP SUPPORT FRANCE in 2023 is 718 k€.
Is RP SUPPORT FRANCE profitable?
Yes, RP SUPPORT FRANCE generated a net profit of 171 k€ in 2023.
Where is the headquarters of RP SUPPORT FRANCE ?
The headquarters of RP SUPPORT FRANCE is located in MARCOUSSIS (91460), in the department Essonne.
Where to find the tax return of RP SUPPORT FRANCE ?
The tax return of RP SUPPORT FRANCE 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 RP SUPPORT FRANCE operate?
RP SUPPORT FRANCE operates in the sector Réparation de machines et équipements mécaniques (NAF code 33.12Z). 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