Mitarbeiter: 12 (2023.0)Rechtsform: SCA (commandite par actions)Größe: ETIGründungsdatum: 1976-01-01 (50 Jahre)Status: AktivBranche: Façonnage et transformation du verre platStandort: SAINT-PRIEST (69800), Rhone
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.
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.
Le compte de résultat détaillé n'est pas disponible pour cette entreprise (liasse simplifiée ou données confidentielles).
Évolution graphique
Anzeigen :
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Aktiva
Chargement des données...
Poste
Brutto
Abschr.
Netto
%
Entwicklung
Données de bilan actif non disponibles pour cette entreprise
Passiva
Chargement des données...
Poste
Jahr
%
Entwicklung
Données de bilan passif non disponibles pour cette entreprise
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.
Entwicklung der Solvenzkennzahlen AGC VERTAL SUD-EST
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2015
2016
2020
2021
2022
2023
2024
Verschuldungsgrad
0.733
0.0
-96.419
-83.705
-78.282
-72.367
-60.253
Finanzielle Autonomie
8.693
-25.462
-173.654
-208.208
-179.73
-203.539
-305.519
Rückzahlungsfähigkeit
-0.004
0.0
-22.587
-6.417
-16.232
-5.242
-3.493
Cashflow / Umsatz
-11.549%
-24.997%
-3.816%
-13.799%
-4.426%
-13.0%
-35.316%
Positionnement sectoriel
Debt ratio
-60.252024
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 years2024
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.
Entwicklung der Liquiditätskennzahlen AGC VERTAL SUD-EST
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2015
2016
2020
2021
2022
2023
2024
Liquiditätsquote
56.614
44.885
75.022
60.628
70.547
46.336
29.26
Zinsdeckung
-28.851
-0.764
-11.952
-2.261
-18.929
-706.313
-36.315
Positionnement sectoriel
Liquidity ratio
29.262024
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
-36.31x2024
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).
(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
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2015
2016
2020
2021
2022
2023
2024
BFR d'exploitation
-1 609 768 €
-3 684 144 €
-569 188 €
-740 743 €
-421 599 €
-2 579 721 €
-4 913 976 €
Lagerumschlag (Tage)
39
60
49
51
61
50
87
Crédit clients (jours)
55
64
51
60
62
61
53
Crédit fournisseurs (jours)
58
62
49
67
55
54
50
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 value2024
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.
Item evolution
Drehen Sie Ihr Telefon ins Querformat, um das Diagramm anzuzeigen