RS MAITRISE D'OEUVRE : revenue, balance sheet and financial ratios
RS MAITRISE D'OEUVRE is a French company
founded 17 years ago,
specialized in the sector Activités d'architecture .
Based in ARCEY (25750),
this company of category PME
shows in 2023 a revenue of 543 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - RS MAITRISE D'OEUVRE (SIREN 509312534)
Indicator
2023
2022
2021
2020
2019
2017
Revenue
542 686 €
728 113 €
812 442 €
761 459 €
899 383 €
781 170 €
Net income
-153 026 €
-60 337 €
68 570 €
13 445 €
69 775 €
89 072 €
EBITDA
-183 495 €
-74 264 €
66 458 €
47 115 €
172 635 €
154 387 €
Net margin
-28.2%
-8.3%
8.4%
1.8%
7.8%
11.4%
Revenue and income statement
In 2023, RS MAITRISE D'OEUVRE achieves revenue of 543 k€. Revenue is declining over the period 2017-2023 (CAGR: -5.9%). Significant drop of -25% vs 2022. After deducting consumption (2 k€), gross margin stands at 540 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 -183 k€, representing -33.8% of revenue. Warning negative scissor effect: despite revenue change (-25%), EBITDA varies by -147%, reducing margin by 23.6 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -153 k€ (-28.2% 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
542 686 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
540 456 €
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
-183 495 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-175 048 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-153 026 €
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
-33.8%
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 0%. 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 34%. The balance between equity and debt is satisfactory.
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
0.28%
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
34.212%
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
-36.718%
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
0.0
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
2020
2021
2022
2023
Debt ratio
46.657
35.394
6.364
0.127
3.1
0.28
Financial autonomy
35.886
46.337
50.437
58.744
52.539
34.212
Repayment capacity
0.71
0.811
0.546
0.0
-0.094
0.0
Cash flow / Revenue
15.365%
15.087%
4.319%
4.323%
-10.434%
-36.718%
Sector positioning
Debt ratio
0.282023
2021
2022
2023
Q1: 0.69
Med: 15.75
Q3: 52.15
Excellent
In 2023, the debt ratio of RS MAITRISE D'OEUVRE (0.28) 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
34.21%2023
2021
2022
2023
Q1: 19.83%
Med: 46.54%
Q3: 66.26%
Average-31 pts over 3 years
In 2023, the financial autonomy of RS MAITRISE D'OEUVRE (34.2%) 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
0.0 years2023
2021
2022
2023
Q1: 0.0 years
Med: 0.1 years
Q3: 1.49 years
Excellent
In 2023, the repayment capacity of RS MAITRISE D'OEUVRE (0.00) 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 173.74. 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
173.738
Interest coverage (2023)
?
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
2017
2019
2020
2021
2022
2023
Liquidity ratio
173.09
262.226
228.794
277.202
220.169
173.738
Interest coverage
1.09
1.638
4.024
2.538
-2.362
-0.729
Sector positioning
Liquidity ratio
173.742023
2021
2022
2023
Q1: 170.24
Med: 262.65
Q3: 424.26
Average-28 pts over 3 years
In 2023, the liquidity ratio of RS MAITRISE D'OEUVRE (173.74) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
-0.73x2023
2021
2022
2023
Q1: 0.0x
Med: 0.0x
Q3: 1.17x
Average-50 pts over 3 years
In 2023, the interest coverage of RS MAITRISE D'OEUVRE (-0.7x) 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: 42 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 50 days. Favorable situation: supplier credit is longer than customer credit by 8 days. Inventory turnover is 70 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 50 days of revenue, i.e. 75 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
74 907 €
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
42 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
50 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
70 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
50 j
WCR and payment terms evolution RS MAITRISE D'OEUVRE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2019
2020
2021
2022
2023
Operating WCR
65 267 €
236 124 €
193 563 €
223 438 €
226 145 €
74 907 €
Inventory turnover (days)
99
144
131
114
114
70
Customer payment term (days)
18
25
42
65
58
42
Supplier payment term (days)
26
19
29
15
39
50
Positioning of RS MAITRISE D'OEUVRE in its sector
Comparison with sector Activités d'architecture
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (22 transactions).
This range of 95 775€ to 148 092€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2023
Indicative
95k€117k€148k€
117 430 €Range: 95 775€ - 148 092€
NAF 5 all-time
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 22 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 d'architecture )
Compare RS MAITRISE D'OEUVRE with other companies in the same sector:
Frequently asked questions about RS MAITRISE D'OEUVRE
What is the revenue of RS MAITRISE D'OEUVRE ?
The revenue of RS MAITRISE D'OEUVRE in 2023 is 543 k€.
Is RS MAITRISE D'OEUVRE profitable?
RS MAITRISE D'OEUVRE recorded a net loss in 2023.
Where is the headquarters of RS MAITRISE D'OEUVRE ?
The headquarters of RS MAITRISE D'OEUVRE is located in ARCEY (25750), in the department Doubs.
Where to find the tax return of RS MAITRISE D'OEUVRE ?
The tax return of RS MAITRISE D'OEUVRE 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 RS MAITRISE D'OEUVRE operate?
RS MAITRISE D'OEUVRE operates in the sector Activités d'architecture (NAF code 71.11Z). 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