Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2013-06-29 (12 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: SAINT-MANDE (94160), Val-de-Marne
SAS RUE DES MOISSONS : revenue, balance sheet and financial ratios
SAS RUE DES MOISSONS is a French company
founded 12 years ago,
specialized in the sector Activités des sociétés holding.
Based in SAINT-MANDE (94160),
this company of category PME
shows in 2024 a revenue of 30 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SAS RUE DES MOISSONS (SIREN 794590257)
Indicator
2024
2023
2022
2021
2020
2019
2017
2016
2014
Revenue
30 000 €
30 000 €
30 000 €
6 000 €
6 000 €
6 000 €
6 000 €
6 000 €
3 000 €
Net income
-14 076 €
-24 216 €
17 749 €
-19 585 €
-14 756 €
-24 470 €
-23 392 €
848 970 €
-8 977 €
EBITDA
24 554 €
24 418 €
23 348 €
687 €
-55 €
-733 €
-450 €
1 574 €
-6 187 €
Net margin
-46.9%
-80.7%
59.2%
-326.4%
-245.9%
-407.8%
-389.9%
14149.5%
-299.2%
Revenue and income statement
In 2024, SAS RUE DES MOISSONS achieves revenue of 30 k€. Over the period 2014-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +25.9%. Slight decline of 0% vs 2023. After deducting consumption (0 €), gross margin stands at 30 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 25 k€, representing 81.8% of revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Net income is negative at -14 k€ (-46.9% 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
30 000 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
30 000 €
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
24 554 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
24 554 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-14 076 €
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
81.8%
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 112%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 47%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
111.978%
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
47.061%
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
-46.92%
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
-130.534
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution SAS RUE DES MOISSONS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2016
2017
2019
2020
2021
2022
2023
2024
Debt ratio
34.112
82.303
85.135
100.458
103.096
105.384
105.899
109.747
111.978
Financial autonomy
74.519
54.763
53.874
49.767
49.203
48.591
48.435
47.395
47.061
Repayment capacity
-34.923
1.706
-63.181
-69.616
-83.556
-89.398
100.185
-75.002
-130.534
Cash flow / Revenue
-299.233%
14149.5%
-389.867%
-407.833%
-345.683%
-326.417%
59.163%
-80.72%
-46.92%
Sector positioning
Debt ratio
111.982024
2022
2023
2024
Q1: 0.01
Med: 8.77
Q3: 62.6
Average
In 2024, the debt ratio of SAS RUE DES MOISSONS (111.98) 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
47.06%2024
2022
2023
2024
Q1: 15.71%
Med: 62.26%
Q3: 91.3%
Average
In 2024, the financial autonomy of SAS RUE DES MOISSONS (47.1%) 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
-130.53 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.09 years
Q3: 3.07 years
Excellent-50 pts over 3 years
In 2024, the repayment capacity of SAS RUE DES MOISSONS (-130.53) 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 22566.05. 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 164.8x. 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
22566.048
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
164.816
Liquidity indicators evolution SAS RUE DES MOISSONS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2014
2016
2017
2019
2020
2021
2022
2023
2024
Liquidity ratio
40703.067
31634.303
19937.103
22587.354
76007.476
26766.963
19898.751
9225.702
22566.048
Interest coverage
-45.095
1212.071
-3689.556
-2420.464
-31869.091
2550.801
78.85
145.09
164.816
Sector positioning
Liquidity ratio
22566.052024
2022
2023
2024
Q1: 138.65
Med: 681.09
Q3: 3914.52
Excellent
In 2024, the liquidity ratio of SAS RUE DES MOISSONS (22566.05) 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
164.82x2024
2022
2023
2024
Q1: -74.77x
Med: 0.0x
Q3: 0.0x
Excellent
In 2024, the interest coverage of SAS RUE DES MOISSONS (164.8x) 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: 360 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 143 days. The gap of 217 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 552 days of revenue, i.e. 46 k€ to permanently finance. Notable WCR improvement over the period (-85%), freeing up 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
46 021 €
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
360 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
143 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
552 j
WCR and payment terms evolution SAS RUE DES MOISSONS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2016
2017
2019
2020
2021
2022
2023
2024
Operating WCR
304 535 €
-3 713 €
-5 217 €
-5 477 €
1 665 €
-3 088 €
38 884 €
49 121 €
46 021 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
360
0
0
0
0
0
288
648
360
Supplier payment term (days)
25
85
98
105
117
190
206
181
143
Positioning of SAS RUE DES MOISSONS 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 SAS RUE DES MOISSONS is estimated at
80 835 €
(range 16 683€ - 135 763€).
With an EBITDA of 24 554€, 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
16k€80k€135k€
80 835 €Range: 16 683€ - 135 763€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
24 554 €×4.8x
Estimation118 739 €
20 100€ - 204 623€
Revenue Multiple30%
30 000 €×0.59x
Estimation17 663 €
10 989€ - 20 998€
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 SAS RUE DES MOISSONS with other companies in the same sector:
Frequently asked questions about SAS RUE DES MOISSONS
What is the revenue of SAS RUE DES MOISSONS ?
The revenue of SAS RUE DES MOISSONS in 2024 is 30 k€.
Is SAS RUE DES MOISSONS profitable?
SAS RUE DES MOISSONS recorded a net loss in 2024.
Where is the headquarters of SAS RUE DES MOISSONS ?
The headquarters of SAS RUE DES MOISSONS is located in SAINT-MANDE (94160), in the department Val-de-Marne.
Where to find the tax return of SAS RUE DES MOISSONS ?
The tax return of SAS RUE DES MOISSONS 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 RUE DES MOISSONS operate?
SAS RUE DES MOISSONS 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