Employees: 21 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2018-11-08 (7 years)Status: ActiveBusiness sector: Gestion d'installations sportivesLocation: PARIS (75016), Paris
RSG GROUP FRANCE : revenue, balance sheet and financial ratios
RSG GROUP FRANCE is a French company
founded 7 years ago,
specialized in the sector Gestion d'installations sportives.
Based in PARIS (75016),
this company of category PME
shows in 2024 a revenue of 5.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - RSG GROUP FRANCE (SIREN 844150813)
Indicator
2024
2023
2021
2020
2019
Revenue
5 530 846 €
4 238 759 €
N/C
N/C
N/C
Net income
-9 278 481 €
-14 729 908 €
-5 126 268 €
-2 201 131 €
-1 270 038 €
EBITDA
-4 433 573 €
-5 932 201 €
-4 467 230 €
-2 085 374 €
-1 269 755 €
Net margin
-167.8%
-347.5%
N/C
N/C
N/C
Revenue and income statement
In 2024, RSG GROUP FRANCE achieves revenue of 5.5 M€. Over the period 2023-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +30.5%. Vs 2023, growth of +30% (4.2 M€ -> 5.5 M€). After deducting consumption (230 k€), gross margin stands at 5.3 M€, i.e. a rate of 96%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -4.4 M€, representing -80.2% of revenue. Positive scissor effect: EBITDA margin improves by +59.8 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -9.3 M€ (-167.8% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
5 530 846 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
5 301 042 €
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
-4 433 573 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-5 231 203 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-9 278 481 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-80.2%
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 -150%. 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 -110%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
-150.125%
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
-110.108%
Cash flow / Revenue (2024)
?
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
-122.584%
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
-4.61
Asset age ratio (2024)
?
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
2019
2020
2021
2023
2024
Debt ratio
0.0
0.0
205.727
-199.41
-150.125
Financial autonomy
88.416
78.01
20.002
-56.135
-110.108
Repayment capacity
0.0
0.0
-1.507
-3.897
-4.61
Cash flow / Revenue
None%
None%
None%
-139.362%
-122.584%
Sector positioning
Debt ratio
-150.122024
2021
2023
2024
Q1: -15.56
Med: 5.13
Q3: 92.46
Excellent-50 pts over 3 years
In 2024, the debt ratio of RSG GROUP FRANCE (-150.12) 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
-110.11%2024
2021
2023
2024
Q1: -6.25%
Med: 15.52%
Q3: 43.67%
Average-25 pts over 3 years
In 2024, the financial autonomy of RSG GROUP FRANCE (-110.1%) 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
-4.61 years2024
2021
2023
2024
Q1: -0.23 years
Med: 0.01 years
Q3: 2.12 years
Excellent
In 2024, the repayment capacity of RSG GROUP FRANCE (-4.61) 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 70.92. 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
70.922
Interest coverage (2024)
?
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
-74.75
Liquidity indicators evolution RSG GROUP FRANCE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2019
2020
2021
2023
2024
Liquidity ratio
514.87
160.273
40.17
57.248
70.922
Interest coverage
0.0
-4.072
-1.951
-16.111
-74.75
Sector positioning
Liquidity ratio
70.922024
2021
2023
2024
Q1: 63.83
Med: 126.84
Q3: 267.7
Average+6 pts over 3 years
In 2024, the liquidity ratio of RSG GROUP FRANCE (70.92) 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
-74.75x2024
2021
2023
2024
Q1: -0.4x
Med: 0.08x
Q3: 7.74x
Watch
In 2024, the interest coverage of RSG GROUP FRANCE (-74.8x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 71 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 62 days. The company must finance 9 days of gap between collections and payments. WCR is negative (-222 days): operations structurally generate cash.
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
-3 410 486 €
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
71 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
62 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 in days of revenue (2024)
?
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
-222 j
WCR and payment terms evolution RSG GROUP FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2021
2023
2024
Operating WCR
0 €
0 €
0 €
-4 232 782 €
-3 410 486 €
Inventory turnover (days)
0
0
0
0
0
Customer payment term (days)
0
0
0
62
71
Supplier payment term (days)
53
83
205
41
62
Positioning of RSG GROUP FRANCE in its sector
Comparison with sector Gestion d'installations sportives
Valuation estimate
Based on 73 transactions of similar company sales
(all years),
the value of RSG GROUP FRANCE is estimated at
3 160 365 €
(range 997 194€ - 5 095 786€).
The price/revenue ratio is 0.57x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
73 tx
997k€3160k€5095k€
3 160 365 €Range: 997 194€ - 5 095 786€
NAF 5 all-time
Valuation method used
Revenue Multiple
5 530 846 €
×
0.57x
=3 160 365 €
Range: 997 194€ - 5 095 786€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 73 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 (Gestion d'installations sportives)
Compare RSG GROUP FRANCE with other companies in the same sector:
The revenue of RSG GROUP FRANCE in 2024 is 5.5 M€.
Is RSG GROUP FRANCE profitable?
RSG GROUP FRANCE recorded a net loss in 2024.
Where is the headquarters of RSG GROUP FRANCE ?
The headquarters of RSG GROUP FRANCE is located in PARIS (75016), in the department Paris.
Where to find the tax return of RSG GROUP FRANCE ?
The tax return of RSG GROUP 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 RSG GROUP FRANCE operate?
RSG GROUP FRANCE operates in the sector Gestion d'installations sportives (NAF code 93.11Z). 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