Mitarbeiter: 01 (2023.0)Rechtsform: Société à responsabilité limitée (sans autre indication)Größe: PMEGründungsdatum: 2019-11-14 (6 Jahre)Status: AktivBranche: Gestion de fondsStandort: BOHAIN-EN-VERMANDOIS (02110), Aisne
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
VERUMCLAUSTRARIUMARTIFICEM : revenue, balance sheet and financial ratios
VERUMCLAUSTRARIUMARTIFICEM is a French company
founded 6 years ago,
specialized in the sector Gestion de fonds.
Based in BOHAIN-EN-VERMANDOIS (02110),
this company of category PME
shows in 2024 a revenue of 811 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2024, VERUMCLAUSTRARIUMARTIFICEM achieves revenue of 811 k€. After deducting consumption (0 €), gross margin stands at 811 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 45 k€, representing 5.5% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 324 k€, i.e. 40.0% of revenue. This profit can be retained or distributed to shareholders.
Umsatz (2024)
?
Umsatz
Definition
Gesamtbetrag der Verkäufe von Waren und Dienstleistungen des Unternehmens.
Formel
Warenverkäufe + Verkaufte Produktion
811 192 €
Bruttomarge (2024)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
811 192 €
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
44 719 €
EBIT (2024)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
46 714 €
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 93%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 50%. 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 5.3 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 39.7% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
Verschuldungsgrad (2024)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
92.634%
Finanzielle Autonomie (2024)
?
Finanzielle Autonomie
Definition
Anteil des Eigenkapitals an der Gesamtfinanzierung.
Capacité d'autofinancement rapportée au chiffre d'affaires.
Formel
(CAF / CA) x 100
Interpretation
Je höher das Verhältnis, desto mehr Liquidität generiert das Unternehmen
39.672%
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
5.291
Entwicklung der Solvenzkennzahlen VERUMCLAUSTRARIUMARTIFICEM
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2024
Verschuldungsgrad
92.634
Finanzielle Autonomie
50.5
Rückzahlungsfähigkeit
5.291
Cashflow / Umsatz
39.672%
Positionnement sectoriel
Debt ratio
92.632024
2024
Q1: 0.0
Méd: 8.28
Q3: 92.71
Average
In 2024, the debt ratio of VERUMCLAUSTRARIUMARTIFICEM (92.63) 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
50.5%2024
2024
Q1: 4.63%
Méd: 48.43%
Q3: 87.31%
Good
In 2024, the financial autonomy of VERUMCLAUSTRARIUMARTIFICEM (50.5%) 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
5.29 years2024
2024
Q1: -0.01 years
Méd: 0.0 years
Q3: 3.01 years
Average
In 2024, the repayment capacity of VERUMCLAUSTRARIUMARTIFICEM (5.29) 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 2093.41. 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 5.7x. Operating income very largely covers interest expenses: high safety margin.
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
2093.409
Zinsdeckung (2024)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Entwicklung der Liquiditätskennzahlen VERUMCLAUSTRARIUMARTIFICEM
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2024
Liquiditätsquote
2093.409
Zinsdeckung
5.725
Positionnement sectoriel
Liquidity ratio
2093.412024
2024
Q1: 100.71
Méd: 472.45
Q3: 3122.85
Good
In 2024, the liquidity ratio of VERUMCLAUSTRARIUMARTIFICEM (2093.41) 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
5.72x2024
2024
Q1: -71.11x
Méd: 0.0x
Q3: 0.0x
Excellent
In 2024, the interest coverage of VERUMCLAUSTRARIUMARTIFICEM (5.7x) 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. Average customer payment term: 89 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 27 days. The gap of 62 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 532 days of revenue, i.e. 1.2 M€ to permanently finance.
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
27 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
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
532 j
Entwicklung des Working Capital und der Zahlungsfristen VERUMCLAUSTRARIUMARTIFICEM
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2024
BFR d'exploitation
1 199 672 €
Lagerumschlag (Tage)
0
Crédit clients (jours)
89
Crédit fournisseurs (jours)
27
Positionnement de VERUMCLAUSTRARIUMARTIFICEM dans son secteur
Vergleich mit der Branche Gestion de fonds
Bewertungsschätzung
Based on 62 transactions of similar company sales
in 2024,
the value of VERUMCLAUSTRARIUMARTIFICEM is estimated at
660 539 €
(range 207 748€ - 1 397 077€).
With an EBITDA of 44 719€, the sector multiple of 4.8x is applied.
The price/revenue ratio is 0.30x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
62 tx
207k€660k€1397k€
660 539 €Range: 207 748€ - 1 397 077€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
44 719 €×4.8x
Estimation214 550 €
66 729€ - 482 988€
Revenue Multiple30%
811 192 €×0.30x
Estimation246 938 €
127 771€ - 687 573€
Net Income Multiple20%
324 155 €×7.4x
Estimation2 395 913 €
680 262€ - 4 746 558€
How is this estimate calculated?
This estimate is based on the analysis of 62 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 (Gestion de fonds)
Compare VERUMCLAUSTRARIUMARTIFICEM with other companies in the same sector:
Frequently asked questions about VERUMCLAUSTRARIUMARTIFICEM
What is the revenue of VERUMCLAUSTRARIUMARTIFICEM ?
The revenue of VERUMCLAUSTRARIUMARTIFICEM in 2024 is 811 k€.
Is VERUMCLAUSTRARIUMARTIFICEM profitable?
Yes, VERUMCLAUSTRARIUMARTIFICEM generated a net profit of 324 k€ in 2024.
Where is the headquarters of VERUMCLAUSTRARIUMARTIFICEM ?
The headquarters of VERUMCLAUSTRARIUMARTIFICEM is located in BOHAIN-EN-VERMANDOIS (02110), in the department Aisne.
Where to find the tax return of VERUMCLAUSTRARIUMARTIFICEM ?
The tax return of VERUMCLAUSTRARIUMARTIFICEM 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 VERUMCLAUSTRARIUMARTIFICEM operate?
VERUMCLAUSTRARIUMARTIFICEM operates in the sector Gestion de fonds (NAF code 66.30Z). 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