Mitarbeiter: NN (None)Rechtsform: SCA (commandite par actions)Größe: PMEGründungsdatum: 1986-05-13 (40 Jahre)Status: AktivBranche: Location de terrains et d'autres biens immobiliersStandort: POUZAUGES (85700), Vendee
SOC VINCIDIS : revenue, balance sheet and financial ratios
SOC VINCIDIS is a French company
founded 40 years ago,
specialized in the sector Location de terrains et d'autres biens immobiliers.
Based in POUZAUGES (85700),
this company of category PME
shows in 2023 a revenue of 1.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2023, SOC VINCIDIS achieves revenue of 1.5 M€. Revenue is growing positively over 10 years (CAGR: +1.3%). Vs 2022: +1%. After deducting consumption (0 €), gross margin stands at 1.5 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 1.4 M€, representing 94.0% of revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 712 k€, i.e. 46.3% of revenue. This profit can be retained or distributed to shareholders.
Umsatz (2023)
?
Umsatz
Definition
Gesamtbetrag der Verkäufe von Waren und Dienstleistungen des Unternehmens.
Formel
Warenverkäufe + Verkaufte Produktion
1 536 151 €
Bruttomarge (2023)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
1 536 151 €
EBITDA (2023)
?
EBITDA (Betriebsergebnis vor Abschreibungen)
Definition
Ressource générée par l'activité courante, avant amortissements et charges financières.
Formel
Wertschöpfung - Personalkosten - Steuern
Interpretation
Positiv = rentable Tätigkeit
1 443 426 €
EBIT (2023)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
962 073 €
Nettoergebnis (2023)
?
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 70%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 56%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 2.1 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 77.7% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
Verschuldungsgrad (2023)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
70.386%
Finanzielle Autonomie (2023)
?
Finanzielle Autonomie
Definition
Anteil des Eigenkapitals an der Gesamtfinanzierung.
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
Verschuldungsgrad
61.033
49.82
29.706
15.682
8.272
0.546
41.292
84.127
76.732
70.386
Finanzielle Autonomie
58.327
64.014
73.222
82.645
88.312
93.61
60.458
52.056
54.345
56.284
Rückzahlungsfähigkeit
2.325
1.835
0.842
0.61
0.318
0.021
1.449
2.792
2.389
2.075
Cashflow / Umsatz
79.754%
76.466%
74.929%
75.883%
75.513%
74.522%
74.746%
73.893%
76.057%
77.663%
Positionnement sectoriel
Debt ratio
70.392023
2021
2022
2023
Q1: -24.56
Méd: 7.75
Q3: 165.49
Average
In 2023, the debt ratio of SOC VINCIDIS (70.39) 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
56.28%2023
2021
2022
2023
Q1: 0.43%
Méd: 30.89%
Q3: 76.14%
Good+6 pts über 3 Jahre
In 2023, the financial autonomy of SOC VINCIDIS (56.3%) 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
2.08 years2023
2021
2022
2023
Q1: -0.3 years
Méd: 0.44 years
Q3: 10.33 years
Average
In 2023, the repayment capacity of SOC VINCIDIS (2.08) 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.
Liquiditätskennzahlen
The liquidity ratio (= Current assets / Current liabilities) stands at 462.29. 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 1.4x. Coverage is limited: any activity downturn would jeopardize interest payments.
Liquiditätsquote (2023)
?
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
462.29
Zinsdeckung (2023)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Entwicklung der Liquiditätskennzahlen SOC VINCIDIS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
Liquiditätsquote
312.86
1302.162
896.764
890.936
1098.543
843.74
196.358
649.654
517.903
462.29
Zinsdeckung
2.781
2.161
1.2
0.644
0.384
0.134
0.147
1.345
1.404
1.444
Positionnement sectoriel
Liquidity ratio
462.292023
2021
2022
2023
Q1: 95.06
Méd: 298.09
Q3: 1218.26
Good-8 pts über 3 Jahre
In 2023, the liquidity ratio of SOC VINCIDIS (462.29) 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
1.44x2023
2021
2022
2023
Q1: 0.0x
Méd: 0.0x
Q3: 16.98x
Good
In 2023, the interest coverage of SOC VINCIDIS (1.4x) 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.
Umlaufvermögensbedarf und Zahlungsfristen
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 51 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 395 days. Excellent situation: suppliers finance 344 days of the operating cycle (retail model). Overall, WCR represents 26 days of revenue, i.e. 113 k€ to permanently finance. Over 2014-2023, WCR increased by +537%, requiring additional financing.
Operatives Working Capital (2023)
?
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
395 j
Lagerumschlag (2023)
?
Lagerumschlag (Tage)
Definition
Durchschnittliche Lagerdauer für Waren oder Materialien.
Formel
(Vorräte / Einkaufskosten) x 360
Interpretation
Je niedriger das Verhältnis, desto schneller der Umschlag
0 j
Working Capital in Umsatztagen (2023)
?
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
26 j
Entwicklung des Working Capital und der Zahlungsfristen SOC VINCIDIS
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
BFR d'exploitation
17 689 €
-14 880 €
-67 462 €
-34 641 €
-34 852 €
-38 381 €
-498 224 €
213 895 €
147 610 €
112 692 €
Lagerumschlag (Tage)
0
0
0
0
0
0
0
0
0
0
Crédit clients (jours)
18
13
10
15
15
12
13
52
34
51
Crédit fournisseurs (jours)
946
112
15
54
54
80
462
491
1637
395
Positionnement de SOC VINCIDIS dans son secteur
Vergleich mit der Branche Location de terrains et d'autres biens immobiliers
Bewertungsschätzung
Based on 215 transactions of similar company sales
in 2023,
the value of SOC VINCIDIS is estimated at
4 761 922 €
(range 1 346 681€ - 8 076 992€).
With an EBITDA of 1 443 426€, the sector multiple of 5.2x is applied.
The price/revenue ratio is 0.51x
(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.
Estimated enterprise value2023
215 transactions
1346k€4761k€8076k€
4 761 922 €Range: 1 346 681€ - 8 076 992€
NAF 5 année 2023
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 443 426 €×5.2x
Estimation7 438 759 €
1 887 297€ - 11 952 835€
Revenue Multiple30%
1 536 151 €×0.51x
Estimation784 385 €
357 165€ - 1 794 444€
Net Income Multiple20%
711 671 €×5.7x
Estimation4 036 135 €
1 479 419€ - 7 811 207€
Bewertungsentwicklung
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 215 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 (Location de terrains et d'autres biens immobiliers)
Compare SOC VINCIDIS with other companies in the same sector:
Yes, SOC VINCIDIS generated a net profit of 712 k€ in 2023.
Where is the headquarters of SOC VINCIDIS ?
The headquarters of SOC VINCIDIS is located in POUZAUGES (85700), in the department Vendee.
Where to find the tax return of SOC VINCIDIS ?
The tax return of SOC VINCIDIS 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 SOC VINCIDIS operate?
SOC VINCIDIS operates in the sector Location de terrains et d'autres biens immobiliers (NAF code 68.20B). 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