Mitarbeiter: 11 (2023.0)Rechtsform: SCA (commandite par actions)Größe: ETIGründungsdatum: 2017-05-15 (8 Jahre)Status: AktivBranche: Hôtels et hébergement similaire Standort: VERSAILLES (78000), Yvelines
VERSOTEL : revenue, balance sheet and financial ratios
VERSOTEL is a French company
founded 8 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in VERSAILLES (78000),
this company of category ETI
shows in 2023 a revenue of 963 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2024, VERSOTEL generates positive net income of 131 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
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 27%. 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 77%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Verschuldungsgrad (2024)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
26.837%
Finanzielle Autonomie (2024)
?
Finanzielle Autonomie
Definition
Anteil des Eigenkapitals an der Gesamtfinanzierung.
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2018
2020
2021
2022
2023
2024
Verschuldungsgrad
32.71
47.024
51.851
44.792
33.297
26.837
Finanzielle Autonomie
69.898
62.873
57.788
64.831
73.073
76.775
Rückzahlungsfähigkeit
None
-3.236
-7.963
7.32
17.779
None
Cashflow / Umsatz
None%
-95.092%
-19.746%
10.893%
8.182%
None%
Positionnement sectoriel
Debt ratio
26.842024
2022
2023
2024
Q1: 0.0
Méd: 27.86
Q3: 134.48
Good
In 2024, the debt ratio of VERSOTEL (26.84) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
76.78%2024
2022
2023
2024
Q1: 2.15%
Méd: 30.4%
Q3: 60.1%
Excellent
In 2024, the financial autonomy of VERSOTEL (76.8%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
17.78 years2023
2022
2023
Q1: -0.05 years
Méd: 0.92 years
Q3: 4.62 years
Watch
In 2023, the repayment capacity of VERSOTEL (17.78) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquiditätskennzahlen
The liquidity ratio (= Current assets / Current liabilities) stands at 180.23. 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
180.23
Entwicklung der Liquiditätskennzahlen VERSOTEL
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2018
2020
2021
2022
2023
2024
Liquiditätsquote
211.849
188.034
118.654
334.456
233.278
180.23
Zinsdeckung
None
-3.288
-10.255
10.087
27.067
None
Positionnement sectoriel
Liquidity ratio
180.232024
2022
2023
2024
Q1: 68.47
Méd: 157.0
Q3: 342.55
Good-20 pts über 3 Jahre
In 2024, the liquidity ratio of VERSOTEL (180.23) 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
27.07x2023
2022
2023
Q1: 0.0x
Méd: 1.48x
Q3: 10.22x
Excellent
In 2023, the interest coverage of VERSOTEL (27.1x) 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.
Umlaufvermögensbedarf und Zahlungsfristen
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments.
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
0 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
0 j
Entwicklung des Working Capital und der Zahlungsfristen VERSOTEL
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2018
2020
2021
2022
2023
2024
BFR d'exploitation
0 €
18 038 €
-13 408 €
-50 850 €
12 950 €
0 €
Lagerumschlag (Tage)
0
0
0
1
1
0
Crédit clients (jours)
0
3
2
2
25
0
Crédit fournisseurs (jours)
0
113
162
34
28
0
Positionnement de VERSOTEL dans son secteur
Vergleich mit der Branche Hôtels et hébergement similaire
Bewertungsschätzung
Based on 99 transactions of similar company sales
in 2024,
the value of VERSOTEL is estimated at
535 815 €
(range 280 045€ - 1 180 811€).
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
99 tx
280k€535k€1180k€
535 815 €Range: 280 045€ - 1 180 811€
NAF 5 année 2024
Valuation method used
Net Income Multiple
130 852 €
×
4.1x
=535 815 €
Range: 280 046€ - 1 180 811€
Only this financial indicator is available for this company.
Bewertungsentwicklung
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 99 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 (Hôtels et hébergement similaire )
Compare VERSOTEL with other companies in the same sector:
Yes, VERSOTEL generated a net profit of 131 k€ in 2024.
Where is the headquarters of VERSOTEL ?
The headquarters of VERSOTEL is located in VERSAILLES (78000), in the department Yvelines.
Where to find the tax return of VERSOTEL ?
The tax return of VERSOTEL 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 VERSOTEL operate?
VERSOTEL operates in the sector Hôtels et hébergement similaire (NAF code 55.10Z). 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