Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2005-08-22 (20 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: MENETOU-SALON (18510), Cher
SARL ROYER FINANCE : revenue, balance sheet and financial ratios
SARL ROYER FINANCE is a French company
founded 20 years ago,
specialized in the sector Activités des sociétés holding.
Based in MENETOU-SALON (18510),
this company of category PME
shows in 2024 a revenue of 83 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SARL ROYER FINANCE (SIREN 483948725)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
83 150 €
83 150 €
76 920 €
76 150 €
74 750 €
74 750 €
74 750 €
74 750 €
74 750 €
Net income
111 367 €
-2 889 €
29 031 €
-9 599 €
46 764 €
63 €
-2 105 €
644 €
7 345 €
EBITDA
2 229 €
1 612 €
-3 633 €
-3 947 €
-3 429 €
2 639 €
1 899 €
2 799 €
10 780 €
Net margin
133.9%
-3.5%
37.7%
-12.6%
62.6%
0.1%
-2.8%
0.9%
9.8%
Revenue and income statement
In 2024, SARL ROYER FINANCE achieves revenue of 83 k€. Revenue is growing positively over 9 years (CAGR: +1.3%). Slight decline of 0% vs 2023. After deducting consumption (0 €), gross margin stands at 83 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 2 k€, representing 2.7% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 111 k€, i.e. 133.9% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
83 150 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
83 150 €
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
2 229 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
2 227 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
111 367 €
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
2.7%
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 38%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 64%. 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 1.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 133.9% 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 (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
38.411%
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
63.73%
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
133.935%
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
0.982
Solvency indicators evolution SARL ROYER FINANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
170.937
242.228
252.166
242.115
139.463
147.469
103.995
113.425
38.411
Financial autonomy
31.536
25.403
24.739
25.389
36.312
34.965
42.705
41.01
63.73
Repayment capacity
26.006
-628.725
-131.303
4240.746
6.125
-22.658
6.323
-68.164
0.982
Cash flow / Revenue
9.826%
-0.579%
-2.833%
0.084%
47.86%
-12.605%
37.742%
-3.474%
133.935%
Sector positioning
Debt ratio
38.412024
2022
2023
2024
Q1: 0.01
Med: 8.77
Q3: 62.6
Average-11 pts over 3 years
In 2024, the debt ratio of SARL ROYER FINANCE (38.41) ranks above the median of the sector. This ratio measures the weight of debt relative to equity. A reduction effort could improve financial strength.
Financial autonomy
63.73%2024
2022
2023
2024
Q1: 15.71%
Med: 62.26%
Q3: 91.3%
Good+13 pts over 3 years
In 2024, the financial autonomy of SARL ROYER FINANCE (63.7%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
0.98 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.09 years
Q3: 3.07 years
Average-18 pts over 3 years
In 2024, the repayment capacity of SARL ROYER FINANCE (0.98) 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 94.37. 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 173.6x. Operating income very largely covers interest expenses: high safety margin.
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
94.374
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
173.62
Liquidity indicators evolution SARL ROYER FINANCE
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
36.923
120.721
169.286
63.668
60.562
43.137
30.114
49.364
94.374
Interest coverage
31.874
115.255
211.48
97.726
-119.773
-143.223
-135.37
279.404
173.62
Sector positioning
Liquidity ratio
94.372024
2022
2023
2024
Q1: 138.65
Med: 681.09
Q3: 3914.52
Average
In 2024, the liquidity ratio of SARL ROYER FINANCE (94.37) 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
173.62x2024
2022
2023
2024
Q1: -74.77x
Med: 0.0x
Q3: 0.0x
Excellent+50 pts over 3 years
In 2024, the interest coverage of SARL ROYER FINANCE (173.6x) 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 18 days. Favorable situation: supplier credit is longer than customer credit by 18 days. WCR is negative (-73 days): operations structurally generate cash. Over 2016-2024, WCR increased by +60%, requiring additional financing.
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
-16 872 €
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
18 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
-73 j
WCR and payment terms evolution SARL ROYER FINANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-41 853 €
11 446 €
25 359 €
-37 568 €
-44 164 €
-46 795 €
-44 558 €
-44 135 €
-16 872 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
30
30
76
30
30
33
29
27
0
Supplier payment term (days)
39
14
14
21
18
29
17
16
18
Positioning of SARL ROYER FINANCE in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 54 transactions of similar company sales
in 2024,
the value of SARL ROYER FINANCE is estimated at
52 594 €
(range 30 789€ - 193 095€).
With an EBITDA of 2 229€, the sector multiple of 4.8x is applied.
The price/revenue ratio is 0.59x
(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
54 tx
30k€52k€193k€
52 594 €Range: 30 789€ - 193 095€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
2 229 €×4.8x
Estimation10 779 €
1 825€ - 18 576€
Revenue Multiple30%
83 150 €×0.59x
Estimation48 956 €
30 457€ - 58 200€
Net Income Multiple20%
111 367 €×1.5x
Estimation162 592 €
103 698€ - 831 740€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 54 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 sociétés holding)
Compare SARL ROYER FINANCE with other companies in the same sector:
Frequently asked questions about SARL ROYER FINANCE
What is the revenue of SARL ROYER FINANCE ?
The revenue of SARL ROYER FINANCE in 2024 is 83 k€.
Is SARL ROYER FINANCE profitable?
Yes, SARL ROYER FINANCE generated a net profit of 111 k€ in 2024.
Where is the headquarters of SARL ROYER FINANCE ?
The headquarters of SARL ROYER FINANCE is located in MENETOU-SALON (18510), in the department Cher.
Where to find the tax return of SARL ROYER FINANCE ?
The tax return of SARL ROYER FINANCE 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 SARL ROYER FINANCE operate?
SARL ROYER FINANCE operates in the sector Activités des sociétés holding (NAF code 64.20Z). 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