Mitarbeiter: 03 (2023.0)Rechtsform: Société à responsabilité limitée (sans autre indication)Größe: ETIGründungsdatum: 2008-05-19 (17 Jahre)Status: AktivBranche: Autres intermédiaires du commerce en produits diversStandort: BEGLES (33130), Gironde
VIDRALA FRANCE : revenue, balance sheet and financial ratios
VIDRALA FRANCE is a French company
founded 17 years ago,
specialized in the sector Autres intermédiaires du commerce en produits divers.
Based in BEGLES (33130),
this company of category ETI
shows in 2024 a revenue of 179.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Historique financier - VIDRALA FRANCE (SIREN 504570474)
Kennzahl
2024
2023
2022
2021
2020
2019
Umsatz
179 693 434 €
190 102 585 €
170 705 056 €
N/C
N/C
1 354 680 €
Nettoergebnis
3 937 972 €
4 060 645 €
3 693 199 €
-71 160 €
129 650 €
149 989 €
EBITDA
-5 532 733 €
-2 947 625 €
-4 040 777 €
N/C
N/C
147 469 €
Nettomarge
2.2%
2.1%
2.2%
N/C
N/C
11.1%
Umsatz und Gewinn- und Verlustrechnung
In 2024, VIDRALA FRANCE achieves revenue of 179.7 M€. Over the period 2019-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +165.8%. Slight decline of -5% vs 2023. After deducting consumption (153.7 M€), gross margin stands at 26.0 M€, i.e. a rate of 14%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -5.5 M€, representing -3.1% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 3.9 M€, i.e. 2.2% 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
179 693 434 €
Bruttomarge (2024)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
26 034 264 €
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
-5 532 733 €
EBIT (2024)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
5 117 700 €
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 0%. 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 9%. 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
0.0%
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
2019
2020
2021
2022
2023
2024
Verschuldungsgrad
0.0
0.0
0.072
0.162
0.0
0.0
Finanzielle Autonomie
22.173
38.971
33.921
7.308
8.182
9.145
Rückzahlungsfähigkeit
0.0
None
None
-0.001
0.0
0.0
Cashflow / Umsatz
9.218%
None%
None%
-3.235%
-2.359%
-3.812%
Positionnement sectoriel
Debt ratio
0.02024
2022
2023
2024
Q1: 0.0
Méd: 6.15
Q3: 45.95
Excellent
In 2024, the debt ratio of VIDRALA FRANCE (0.00) 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
9.14%2024
2022
2023
2024
Q1: 3.97%
Méd: 34.0%
Q3: 67.32%
Average
In 2024, the financial autonomy of VIDRALA FRANCE (9.1%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
0.0 years2024
2022
2023
2024
Q1: 0.0 years
Méd: 0.0 years
Q3: 0.8 years
Excellent
In 2024, the repayment capacity of VIDRALA FRANCE (0.00) 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 110.05. 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
110.046
Zinsdeckung (2024)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Entwicklung der Liquiditätskennzahlen VIDRALA FRANCE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2019
2020
2021
2022
2023
2024
Liquiditätsquote
125.103
162.665
148.34
107.879
108.891
110.046
Zinsdeckung
0.0
None
None
-0.349
-0.283
-0.206
Positionnement sectoriel
Liquidity ratio
110.052024
2022
2023
2024
Q1: 139.4
Méd: 252.5
Q3: 584.37
Watch
In 2024, the liquidity ratio of VIDRALA FRANCE (110.05) 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
-0.21x2024
2022
2023
2024
Q1: 0.0x
Méd: 0.0x
Q3: 0.95x
Average
In 2024, the interest coverage of VIDRALA FRANCE (-0.2x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
Umlaufvermögensbedarf und Zahlungsfristen
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 62 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 73 days. Favorable situation: supplier credit is longer than customer credit by 11 days. Inventory turnover is 4 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 77 days of revenue, i.e. 38.5 M€ to permanently finance. Over 2019-2024, WCR increased by +44260%, requiring additional financing.
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
73 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
4 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
77 j
Entwicklung des Working Capital und der Zahlungsfristen VIDRALA FRANCE
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2019
2020
2021
2022
2023
2024
BFR d'exploitation
86 700 €
0 €
0 €
41 814 203 €
46 265 266 €
38 459 786 €
Lagerumschlag (Tage)
0
0
0
2
4
4
Crédit clients (jours)
82
0
0
76
71
62
Crédit fournisseurs (jours)
50
0
0
92
81
73
Positionnement de VIDRALA FRANCE dans son secteur
Vergleich mit der Branche Autres intermédiaires du commerce en produits divers
Bewertungsschätzung
Based on 85 transactions of similar company sales
(all years),
the value of VIDRALA FRANCE is estimated at
36 994 225 €
(range 20 431 250€ - 93 857 892€).
The price/revenue ratio is 0.32x
(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
85 tx
20431k€36994k€93857k€
36 994 225 €Range: 20 431 250€ - 93 857 892€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
179 693 434 €×0.32x
Estimation58 052 333 €
32 333 272€ - 137 947 814€
Net Income Multiple20%
3 937 972 €×1.4x
Estimation5 407 065 €
2 578 218€ - 27 723 010€
Bewertungsentwicklung
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 85 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 (Autres intermédiaires du commerce en produits divers)
Compare VIDRALA FRANCE with other companies in the same sector:
The revenue of VIDRALA FRANCE in 2024 is 179.7 M€.
Is VIDRALA FRANCE profitable?
Yes, VIDRALA FRANCE generated a net profit of 3.9 M€ in 2024.
Where is the headquarters of VIDRALA FRANCE ?
The headquarters of VIDRALA FRANCE is located in BEGLES (33130), in the department Gironde.
Where to find the tax return of VIDRALA FRANCE ?
The tax return of VIDRALA FRANCE 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 VIDRALA FRANCE operate?
VIDRALA FRANCE operates in the sector Autres intermédiaires du commerce en produits divers (NAF code 46.19B). 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