SCOP LES 2 RIVES : revenue, balance sheet and financial ratios
SCOP LES 2 RIVES is a French company
founded 14 years ago,
specialized in the sector Formation continue d'adultes.
Based in LYON (69009),
this company of category PME
shows in 2024 a revenue of 573 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SCOP LES 2 RIVES (SIREN 539062117)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
572 589 €
577 343 €
475 277 €
347 641 €
284 881 €
339 583 €
219 106 €
285 236 €
231 188 €
Net income
2 857 €
28 792 €
27 901 €
19 176 €
9 090 €
27 382 €
4 142 €
188 €
-2 917 €
EBITDA
8 008 €
31 058 €
30 361 €
19 578 €
1 907 €
30 280 €
4 236 €
1 373 €
-2 974 €
Net margin
0.5%
5.0%
5.9%
5.5%
3.2%
8.1%
1.9%
0.1%
-1.3%
Revenue and income statement
In 2024, SCOP LES 2 RIVES achieves revenue of 573 k€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +12.0%. Slight decline of -1% vs 2023. After deducting consumption (0 €), gross margin stands at 573 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 8 k€, representing 1.4% of revenue. Warning negative scissor effect: despite revenue change (-1%), EBITDA varies by -74%, reducing margin by 4.0 pts. This reflects costs rising faster than revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 3 k€, i.e. 0.5% 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
572 589 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
572 589 €
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
8 008 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
338 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
2 857 €
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
1.4%
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 19%. 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 36%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.7 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 1.8% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
19.332%
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
36.331%
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
1.834%
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
1.729
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
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
147.975
63.407
57.076
12.883
151.162
80.797
46.921
30.828
19.332
Financial autonomy
9.022
9.012
20.903
21.272
24.278
32.386
23.171
32.872
36.331
Repayment capacity
-5.193
8.524
1.801
0.181
29.571
2.61
1.319
1.013
1.729
Cash flow / Revenue
-1.421%
0.324%
2.029%
8.942%
0.761%
5.305%
6.076%
5.307%
1.834%
Sector positioning
Debt ratio
19.332024
2022
2023
2024
Q1: 0.0
Med: 3.22
Q3: 34.93
Average-7 pts over 3 years
In 2024, the debt ratio of SCOP LES 2 RIVES (19.33) 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
36.33%2024
2022
2023
2024
Q1: 1.03%
Med: 30.48%
Q3: 60.98%
Good+12 pts over 3 years
In 2024, the financial autonomy of SCOP LES 2 RIVES (36.3%) 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
1.73 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.51 years
Average
In 2024, the repayment capacity of SCOP LES 2 RIVES (1.73) 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 206.96. 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 2.0x. Financial charges are adequately covered by operations.
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
206.955
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
2.023
Liquidity indicators evolution SCOP LES 2 RIVES
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
363.208
295.794
159.713
203.579
308.974
401.242
280.873
228.209
206.955
Interest coverage
-11.063
11.726
0.378
0.0
0.0
1.267
1.014
0.76
2.023
Sector positioning
Liquidity ratio
206.962024
2022
2023
2024
Q1: 126.79
Med: 230.24
Q3: 439.51
Average-14 pts over 3 years
In 2024, the liquidity ratio of SCOP LES 2 RIVES (206.96) 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
2.02x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 0.65x
Excellent
In 2024, the interest coverage of SCOP LES 2 RIVES (2.0x) 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: 8 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 35 days. Favorable situation: supplier credit is longer than customer credit by 27 days. WCR is negative (-43 days): operations structurally generate cash. Notable WCR improvement over the period (-366%), 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
-68 459 €
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
8 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
35 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
-43 j
WCR and payment terms evolution SCOP LES 2 RIVES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
25 699 €
36 502 €
32 206 €
-40 207 €
4 273 €
4 133 €
-121 661 €
-87 600 €
-68 459 €
Inventory turnover (days)
33
21
11
0
0
0
0
0
0
Customer payment term (days)
100
105
64
84
37
48
36
8
8
Supplier payment term (days)
34
45
43
15
49
23
46
51
35
Positioning of SCOP LES 2 RIVES in its sector
Comparison with sector Formation continue d'adultes
Valuation estimate
Based on 134 transactions of similar company sales
(all years),
the value of SCOP LES 2 RIVES is estimated at
71 759 €
(range 24 257€ - 151 702€).
With an EBITDA of 8 008€, the sector multiple of 2.2x is applied.
The price/revenue ratio is 0.36x
(conservative valuation).
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 value2024
134 transactions
24k€71k€151k€
71 759 €Range: 24 257€ - 151 702€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
8 008 €×2.2x
Estimation17 363 €
6 292€ - 45 158€
Revenue Multiple30%
572 589 €×0.36x
Estimation204 666 €
68 284€ - 400 160€
Net Income Multiple20%
2 857 €×2.9x
Estimation8 391 €
3 130€ - 45 378€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 134 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 (Formation continue d'adultes)
Compare SCOP LES 2 RIVES with other companies in the same sector:
The revenue of SCOP LES 2 RIVES in 2024 is 573 k€.
Is SCOP LES 2 RIVES profitable?
Yes, SCOP LES 2 RIVES generated a net profit of 3 k€ in 2024.
Where is the headquarters of SCOP LES 2 RIVES ?
The headquarters of SCOP LES 2 RIVES is located in LYON (69009), in the department Rhone.
Where to find the tax return of SCOP LES 2 RIVES ?
The tax return of SCOP LES 2 RIVES 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 SCOP LES 2 RIVES operate?
SCOP LES 2 RIVES operates in the sector Formation continue d'adultes (NAF code 85.59A). 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