Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1978-01-01 (48 years)Status: ActiveBusiness sector: Construction de maisons individuellesLocation: RIVES DE L'YON (85310), Vendee
SAS PATRICK RIVIERE : revenue, balance sheet and financial ratios
SAS PATRICK RIVIERE is a French company
founded 48 years ago,
specialized in the sector Construction de maisons individuelles.
Based in RIVES DE L'YON (85310),
this company of category PME
shows in 2022 a revenue of 2.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SAS PATRICK RIVIERE (SIREN 312148828)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
1 994 647 €
1 872 277 €
1 862 873 €
2 366 374 €
2 612 049 €
1 951 048 €
1 628 793 €
Net income
163 907 €
115 337 €
113 895 €
266 €
125 760 €
142 277 €
103 893 €
76 208 €
EBITDA
N/C
146 955 €
247 979 €
9 372 €
134 360 €
157 506 €
184 929 €
27 952 €
Net margin
N/C
5.8%
6.1%
0.0%
5.3%
5.4%
5.3%
4.7%
Revenue and income statement
In 2023, SAS PATRICK RIVIERE generates positive net income of 164 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2023: 76 k€ -> 164 k€.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
163 907 €
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 12%. 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 44%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
11.761%
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
43.95%
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
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
0.839
9.938
6.94
7.746
6.896
1.574
0.037
11.761
Financial autonomy
51.955
39.962
40.017
44.669
39.67
41.122
40.987
43.95
Repayment capacity
0.035
0.178
0.112
0.517
2.33
0.029
0.002
None
Cash flow / Revenue
4.75%
9.995%
9.306%
2.387%
0.4%
9.832%
3.609%
None%
Sector positioning
Debt ratio
11.762023
2021
2022
2023
Q1: 0.0
Med: 12.08
Q3: 55.11
Good+22 pts over 3 years
In 2023, the debt ratio of SAS PATRICK RIVIERE (11.76) 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
43.95%2023
2021
2022
2023
Q1: 5.38%
Med: 23.42%
Q3: 45.31%
Good
In 2023, the financial autonomy of SAS PATRICK RIVIERE (44.0%) 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
0.0 years2022
2021
2022
Q1: 0.0 years
Med: 0.02 years
Q3: 1.27 years
Good-22 pts over 2 years
In 2022, the repayment capacity of SAS PATRICK RIVIERE (0.00) 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 235.41. 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
235.407
Liquidity indicators evolution SAS PATRICK RIVIERE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
229.517
210.014
200.453
201.419
182.525
217.825
202.813
235.407
Interest coverage
0.0
0.157
0.181
0.187
3.692
0.068
1.216
None
Sector positioning
Liquidity ratio
235.412023
2021
2022
2023
Q1: 124.74
Med: 178.67
Q3: 285.81
Good
In 2023, the liquidity ratio of SAS PATRICK RIVIERE (235.41) 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
1.22x2022
2021
2022
Q1: 0.0x
Med: 0.0x
Q3: 1.6x
Good+18 pts over 2 years
In 2022, the interest coverage of SAS PATRICK RIVIERE (1.2x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments.
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
0 €
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
0 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
0 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
0 j
WCR and payment terms evolution SAS PATRICK RIVIERE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
93 623 €
22 944 €
96 228 €
155 021 €
129 935 €
126 304 €
224 817 €
0 €
Inventory turnover (days)
18
26
11
15
18
26
34
0
Customer payment term (days)
19
20
24
25
17
24
32
0
Supplier payment term (days)
42
35
46
46
48
55
50
0
Positioning of SAS PATRICK RIVIERE in its sector
Comparison with sector Construction de maisons individuelles
Valuation estimate
Based on 113 transactions of similar company sales
(all years),
the value of SAS PATRICK RIVIERE is estimated at
406 863 €
(range 137 929€ - 1 312 027€).
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
113 transactions
137k€406k€1312k€
406 863 €Range: 137 929€ - 1 312 027€
NAF 5 all-time
Valuation method used
Net Income Multiple
163 907 €
×
2.5x
=406 864 €
Range: 137 929€ - 1 312 028€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 113 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 (Construction de maisons individuelles)
Compare SAS PATRICK RIVIERE with other companies in the same sector:
Frequently asked questions about SAS PATRICK RIVIERE
What is the revenue of SAS PATRICK RIVIERE ?
The revenue of SAS PATRICK RIVIERE in 2022 is 2.0 M€.
Is SAS PATRICK RIVIERE profitable?
Yes, SAS PATRICK RIVIERE generated a net profit of 164 k€ in 2023.
Where is the headquarters of SAS PATRICK RIVIERE ?
The headquarters of SAS PATRICK RIVIERE is located in RIVES DE L'YON (85310), in the department Vendee.
Where to find the tax return of SAS PATRICK RIVIERE ?
The tax return of SAS PATRICK RIVIERE 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 SAS PATRICK RIVIERE operate?
SAS PATRICK RIVIERE operates in the sector Construction de maisons individuelles (NAF code 41.20A). 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