AGC VERTAL SUD-EST : revenue, balance sheet and financial ratios

AGC VERTAL SUD-EST is a French company founded 50 years ago, specialized in the sector Façonnage et transformation du verre plat. Based in SAINT-PRIEST (69800), this company of category ETI shows in 2024 a revenue of 5.7 M€. Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.

Data updated on 2026-05-09

Sources : INPI & INSEE SIRENE - Processing : Ministry of Economy

Historique financier - AGC VERTAL SUD-EST (SIREN 303514418)
Kennzahl 2024 2023 2022 2021 2020 2016 2015
Umsatz 5 682 802 € 10 284 739 € 9 754 714 € 7 904 628 € 8 120 809 € 8 022 788 € 9 825 845 €
Nettoergebnis -1 946 581 € -717 118 € -367 817 € -836 068 € -927 846 € -2 349 888 € -2 038 578 €
EBITDA -1 498 086 € -61 076 € -342 463 € -1 046 332 € -282 374 € -1 939 955 € -1 123 583 €
Nettomarge -34.3% -7.0% -3.8% -10.6% -11.4% -29.3% -20.7%

Umsatz und Gewinn- und Verlustrechnung

In 2024, AGC VERTAL SUD-EST achieves revenue of 5.7 M€. Revenue is declining over the period 2015-2024 (CAGR: -5.9%). Significant drop of -45% vs 2023. After deducting consumption (3.2 M€), gross margin stands at 2.5 M€, i.e. a rate of 44%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -1.5 M€, representing -26.4% of revenue. Warning negative scissor effect: despite revenue change (-45%), EBITDA varies by -2353%, reducing margin by 25.8 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -1.9 M€ (-34.3% of revenue), which will impact equity.

Umsatz (2024) ?
Umsatz
Definition
Gesamtbetrag der Verkäufe von Waren und Dienstleistungen des Unternehmens.
Formel
Warenverkäufe + Verkaufte Produktion

5 682 802 €

Bruttomarge (2024) ?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz

2 503 136 €

EBITDA (2024) ?
EBITDA (Betriebsergebnis vor Abschreibungen)
Definition
Ressource générée par l'activité courante, avant amortissements et charges financières.
Formel
Wertschöpfung - Personalkosten - Steuern
Interpretation
Positiv = rentable Tätigkeit

-1 498 086 €

EBIT (2024) ?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen

-1 398 222 €

Nettoergebnis (2024) ?
Nettoergebnis
Definition
Bénéfice ou perte après toutes les charges, y compris impôts et éléments exceptionnels.
Formel
Ordentliches Ergebnis + Außerordentliches Ergebnis - Ertragsteuern

-1 946 581 €

EBITDA-Marge (2024) ?
EBITDA-Marge
Definition
Misst die operative Rentabilität des Unternehmens.
Formel
(EBE / CA) x 100
Interpretation
> 10% : Gute Rentabilität
5-10% : Durchschnitt
< 5% : Faible

-26.4%

Chargement du compte de résultat...

Évolution graphique

Anzeigen :

Aktiva

Chargement des données...

Passiva

Chargement des données...

Solvenz- und Verschuldungskennzahlen

The debt ratio (= Financial debt / Equity x 100) stands at -60%. 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 -306%. Low autonomy: the company heavily depends on external financing (banks, suppliers).

Verschuldungsgrad (2024) ?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible
50-100% : Moderat
> 100% : Hoch

-60.253%

Finanzielle Autonomie (2024) ?
Finanzielle Autonomie
Definition
Anteil des Eigenkapitals an der Gesamtfinanzierung.
Formel
(Eigenkapital / Bilanzsumme) x 100
Interpretation
> 30% : Gute Autonomie
20-30% : Durchschnitt
< 20% : Faible

-305.519%

Cashflow / Umsatz (2024) ?
Cashflow / Umsatz
Definition
Capacité d'autofinancement rapportée au chiffre d'affaires.
Formel
(CAF / CA) x 100
Interpretation
Je höher das Verhältnis, desto mehr Liquidität generiert das Unternehmen

-35.316%

Rückzahlungsfähigkeit (2024) ?
Rückzahlungsfähigkeit
Definition
Anzahl der Jahre zur Schuldenrückzahlung mit dem Cashflow.
Formel
Dettes financières / CAF
Interpretation
< 3 Jahre : Ausgezeichnet
3-5 Jahre : Angemessen
> 5 Jahre : Attention

-3.493

Anlagenaltersquote (2024) ?
Anlagenaltersquote
Definition
Misst den Abnutzungsgrad des Sachanlagevermögens.
Formel
Kumulierte Abschreibungen / Bruttoanlagevermögen x 100
Interpretation
< 50% : Neue Anlagen
50-70% : Normale Abnutzung
> 70% : Alternde Anlagen

12.4%

Entwicklung der Solvenzkennzahlen
AGC VERTAL SUD-EST

Positionnement sectoriel

Debt ratio
-60.25 2024
2022
2023
2024
Q1: 4.82
Méd: 28.23
Q3: 76.62
Excellent

In 2024, the debt ratio of AGC VERTAL SUD-EST (-60.25) 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
-305.52% 2024
2022
2023
2024
Q1: 32.87%
Méd: 46.51%
Q3: 61.17%
Watch -21 pts über 3 Jahre

In 2024, the financial autonomy of AGC VERTAL SUD-EST (-305.5%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.

Repayment capacity
-3.49 years 2024
2022
2023
2024
Q1: -1.9 years
Méd: 0.27 years
Q3: 1.56 years
Excellent

In 2024, the repayment capacity of AGC VERTAL SUD-EST (-3.49) 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.

Liquiditätskennzahlen

The liquidity ratio (= Current assets / Current liabilities) stands at 29.26. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.

Liquiditätsquote (2024) ?
Liquiditätsquote
Definition
Fähigkeit, kurzfristige Schulden mit dem Umlaufvermögen zu decken.
Formel
Umlaufvermögen / Kurzfristige Verbindlichkeiten
Interpretation
> 1.5 : Sehr gut
1-1.5 : Angemessen
< 1 : Risque de liquidité

29.26

Zinsdeckung (2024) ?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Formel
EBIT / Zinsaufwendungen
Interpretation
> 3 : Komfortabel
1.5-3 : Acceptable
< 1.5 : Risiko

-36.315

Entwicklung der Liquiditätskennzahlen
AGC VERTAL SUD-EST

Positionnement sectoriel

Liquidity ratio
29.26 2024
2022
2023
2024
Q1: 169.27
Méd: 239.74
Q3: 374.28
Watch -18 pts über 3 Jahre

In 2024, the liquidity ratio of AGC VERTAL SUD-EST (29.26) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.

Interest coverage
-36.31x 2024
2022
2023
2024
Q1: -2.12x
Méd: 1.32x
Q3: 5.27x
Watch

In 2024, the interest coverage of AGC VERTAL SUD-EST (-36.3x) 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.

Umlaufvermögensbedarf und Zahlungsfristen

Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 53 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 50 days. The company must finance 3 days of gap between collections and payments. Inventory turnover is 87 days (= Average inventory / Cost of goods x 360). WCR is negative (-311 days): operations structurally generate cash. Notable WCR improvement over the period (-205%), freeing up cash.

Operatives Working Capital (2024) ?
Operatives Working Capital
Definition
Besoin de financement généré par le cycle d'exploitation (stocks + créances - dettes fournisseurs).
Formel
Stocks + Créances clients - Dettes fournisseurs
Interpretation
Negativ = freigesetzte Liquidität
Positiv = Finanzierungsbedarf

-4 913 976 €

Kundenforderungen (2024) ?
Kundenforderungen (Tage)
Definition
Durchschnittliche Zahlungsfrist für Kunden.
Formel
(Kundenforderungen / Umsatz inkl. MwSt.) x 360
Interpretation
< 45j : Gut
45-60j : Durchschnitt
> 60j : Lang

53 j

Lieferantenverbindlichkeiten (2024) ?
Lieferantenverbindlichkeiten (Tage)
Definition
Durchschnittliche Zahlungsfrist von Lieferanten.
Formel
(Lieferantenverbindlichkeiten / Einkäufe inkl. MwSt.) x 360
Interpretation
Je länger die Frist, desto besser für die Liquidität

50 j

Lagerumschlag (2024) ?
Lagerumschlag (Tage)
Definition
Durchschnittliche Lagerdauer für Waren oder Materialien.
Formel
(Vorräte / Einkaufskosten) x 360
Interpretation
Je niedriger das Verhältnis, desto schneller der Umschlag

87 j

Working Capital in Umsatztagen (2024) ?
Working Capital in Umsatztagen
Definition
Drückt den Betriebskapitalbedarf in Umsatztagen aus.
Formel
(BFR exploitation / CA) x 360
Interpretation
Je weniger Tage, desto besser das Working Capital Management

-311 j

Entwicklung des Working Capital und der Zahlungsfristen
AGC VERTAL SUD-EST

Positionnement de AGC VERTAL SUD-EST dans son secteur

Vergleich mit der Branche Façonnage et transformation du verre plat

Bewertungsschätzung

Based on 228 transactions of similar company sales (all years), the value of AGC VERTAL SUD-EST is estimated at 727 923 € (range 502 155€ - 2 164 560€). The price/revenue ratio is 0.13x (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 value 2024
228 transactions
502k€ 727k€ 2164k€
727 923 € Range: 502 155€ - 2 164 560€
Section all-time Aggregated at NAF section level

Valuation method used

Revenue Multiple
5 682 802 € × 0.13x = 727 924 €
Range: 502 155€ - 2 164 560€

Only this financial indicator is available for this company.

How is this estimate calculated?

This estimate is based on the analysis of 228 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 (Façonnage et transformation du verre plat)

Compare AGC VERTAL SUD-EST with other companies in the same sector:

Frequently asked questions about AGC VERTAL SUD-EST

What is the revenue of AGC VERTAL SUD-EST ?

The revenue of AGC VERTAL SUD-EST in 2024 is 5.7 M€.

Is AGC VERTAL SUD-EST profitable?

AGC VERTAL SUD-EST recorded a net loss in 2024.

Where is the headquarters of AGC VERTAL SUD-EST ?

The headquarters of AGC VERTAL SUD-EST is located in SAINT-PRIEST (69800), in the department Rhone.

Where to find the tax return of AGC VERTAL SUD-EST ?

The tax return of AGC VERTAL SUD-EST 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 AGC VERTAL SUD-EST operate?

AGC VERTAL SUD-EST operates in the sector Façonnage et transformation du verre plat (NAF code 23.12Z). See the 'Sector positioning' section above to compare the company with its competitors.