Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 2001-10-01 (24 years)Status: ActiveBusiness sector: Entreposage et stockage non frigorifiqueLocation: ANNONAY (07100), Ardeche
BERT VIVARAIS STOCKAGE : revenue, balance sheet and financial ratios
BERT VIVARAIS STOCKAGE is a French company
founded 24 years ago,
specialized in the sector Entreposage et stockage non frigorifique.
Based in ANNONAY (07100),
this company of category ETI
shows in 2024 a revenue of 1.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - BERT VIVARAIS STOCKAGE (SIREN 439941196)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
1 048 055 €
1 341 698 €
1 379 731 €
1 584 680 €
1 431 424 €
1 592 416 €
1 649 671 €
1 657 047 €
Net income
-112 060 €
-70 461 €
41 509 €
96 099 €
7 690 €
68 829 €
73 671 €
76 815 €
EBITDA
-34 785 €
-84 368 €
35 754 €
138 898 €
63 902 €
146 618 €
149 708 €
163 882 €
Net margin
-10.7%
-5.3%
3.0%
6.1%
0.5%
4.3%
4.5%
4.6%
Revenue and income statement
In 2024, BERT VIVARAIS STOCKAGE achieves revenue of 1.0 M€. Revenue is declining over the period 2017-2024 (CAGR: -6.3%). Significant drop of -22% vs 2023. After deducting consumption (22 k€), gross margin stands at 1.0 M€, i.e. a rate of 98%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -35 k€, representing -3.3% of revenue. Positive scissor effect: EBITDA margin improves by +3.0 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -112 k€ (-10.7% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 048 055 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 026 187 €
EBITDA (2024)
?
Gross Operating Surplus (EBITDA)
Definition
Resources generated by current operations, before depreciation and financial expenses.
Formula
Value added - Personnel expenses - Taxes
Interpretation
Positive = profitable activity
-34 785 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-43 461 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-112 060 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-3.3%
Loading income statement...
Income statement
Item
Amount
% Revenue
Change
The detailed income statement is not available for this company (simplified accounts or confidential data).
Chart evolution
Show :
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Assets
Loading data...
Item
Gross
Deprec.
Net
%
Change
Assets balance sheet data not available for this company
Liabilities
Loading data...
Item
Year
%
Change
Liabilities balance sheet data not available for this company
Solvency and debt ratios
The debt ratio (= Financial debt / Equity x 100) stands at 725%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 10%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2024)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
725.325%
Financial autonomy (2024)
?
Financial autonomy
Definition
Share of equity in the company's total financing.
Formula
(Equity / Total assets) x 100
Interpretation
> 30% : Good autonomy 20-30% : Average < 20% : Low
9.655%
Cash flow / Revenue (2024)
?
Cash flow / Revenue
Definition
Self-financing capacity relative to revenue.
Formula
(CAF / CA) x 100
Interpretation
The higher the ratio, the more cash the company generates
-9.346%
Repayment capacity (2024)
?
Repayment capacity
Definition
Number of years needed to repay debts with cash flow.
Formula
Financial debt / Cash flow
Interpretation
< 3 years : Excellent 3-5 years : Fair > 5 years : Warning
-3.878
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
329.688
113.934
56.884
50.326
32.092
76.673
119.538
725.325
Financial autonomy
16.232
29.15
42.593
38.421
43.797
39.071
30.808
9.655
Repayment capacity
3.532
1.957
1.366
1.965
1.042
11.582
-2.078
-3.878
Cash flow / Revenue
8.021%
7.628%
7.47%
4.157%
6.404%
1.313%
-7.017%
-9.346%
Sector positioning
Debt ratio
725.332024
2022
2023
2024
Q1: 0.0
Med: 11.12
Q3: 67.77
Watch
In 2024, the debt ratio of BERT VIVARAIS STOCKAGE (725.33) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
9.65%2024
2022
2023
2024
Q1: 9.65%
Med: 34.88%
Q3: 62.0%
Average-30 pts over 3 years
In 2024, the financial autonomy of BERT VIVARAIS STOCKAGE (9.7%) 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
-3.88 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.09 years
Q3: 1.78 years
Excellent-51 pts over 3 years
In 2024, the repayment capacity of BERT VIVARAIS STOCKAGE (-3.88) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 194.38. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2024)
?
Liquidity ratio
Definition
Ability to meet short-term debts with current assets.
Formula
Current assets / Current liabilities
Interpretation
> 1.5 : Very good 1-1.5 : Fair < 1 : Liquidity risk
194.384
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
172.523
128.05
146.933
122.992
153.654
178.05
115.887
194.384
Interest coverage
0.883
0.847
0.6
0.443
0.188
1.105
-1.227
-22.97
Sector positioning
Liquidity ratio
194.382024
2022
2023
2024
Q1: 105.43
Med: 164.12
Q3: 324.56
Good
In 2024, the liquidity ratio of BERT VIVARAIS STOCKAGE (194.38) 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
-22.97x2024
2022
2023
2024
Q1: 0.0x
Med: 0.42x
Q3: 6.22x
Watch-32 pts over 3 years
In 2024, the interest coverage of BERT VIVARAIS STOCKAGE (-23.0x) 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.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 41 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 17 days. The company must finance 24 days of gap between collections and payments. Overall, WCR represents 39 days of revenue, i.e. 115 k€ to permanently finance. Notable WCR improvement over the period (-59%), freeing up cash.
Operating WCR (2024)
?
Operating WCR
Definition
Financing requirement generated by the operating cycle (inventory + receivables - trade payables).
Formula
Inventory + Customer receivables - Trade payables
Interpretation
Negative = cash released Positive = financing needed
114 951 €
Customer credit (2024)
?
Customer credit (days)
Definition
Average payment term granted to customers.
Formula
(Customer receivables / Revenue incl. VAT) x 360
Interpretation
< 45j : Good 45-60j : Average > 60j : Long
41 j
Supplier credit (2024)
?
Supplier credit (days)
Definition
Average payment term obtained from suppliers.
Formula
(Trade payables / Purchases incl. VAT) x 360
Interpretation
The longer the term, the better for cash flow
17 j
Inventory turnover (2024)
?
Inventory turnover (days)
Definition
Average storage duration for goods or materials.
Formula
(Inventory / Cost of goods) x 360
Interpretation
The lower the ratio, the faster the turnover
0 j
WCR in days of revenue (2024)
?
WCR in days of revenue
Definition
Expresses working capital requirement in days of revenue.
Formula
(Operating WCR / Revenue) x 360
Interpretation
The fewer days, the better the working capital management
39 j
WCR and payment terms evolution BERT VIVARAIS STOCKAGE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
283 024 €
176 630 €
171 010 €
143 500 €
252 962 €
203 179 €
72 747 €
114 951 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
77
46
55
58
51
54
30
41
Supplier payment term (days)
28
41
24
29
42
30
20
17
Positioning of BERT VIVARAIS STOCKAGE in its sector
Comparison with sector Entreposage et stockage non frigorifique
Valuation estimate
Based on 77 transactions of similar company sales
(all years),
the value of BERT VIVARAIS STOCKAGE is estimated at
150 670 €
(range 97 499€ - 360 491€).
The price/revenue ratio is 0.14x
(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
77 tx
97k€150k€360k€
150 670 €Range: 97 499€ - 360 491€
NAF 5 all-time
Valuation method used
Revenue Multiple
1 048 055 €
×
0.14x
=150 671 €
Range: 97 499€ - 360 492€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 77 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 (Entreposage et stockage non frigorifique)
Compare BERT VIVARAIS STOCKAGE with other companies in the same sector:
Frequently asked questions about BERT VIVARAIS STOCKAGE
What is the revenue of BERT VIVARAIS STOCKAGE ?
The revenue of BERT VIVARAIS STOCKAGE in 2024 is 1.0 M€.
Is BERT VIVARAIS STOCKAGE profitable?
BERT VIVARAIS STOCKAGE recorded a net loss in 2024.
Where is the headquarters of BERT VIVARAIS STOCKAGE ?
The headquarters of BERT VIVARAIS STOCKAGE is located in ANNONAY (07100), in the department Ardeche.
Where to find the tax return of BERT VIVARAIS STOCKAGE ?
The tax return of BERT VIVARAIS STOCKAGE 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 BERT VIVARAIS STOCKAGE operate?
BERT VIVARAIS STOCKAGE operates in the sector Entreposage et stockage non frigorifique (NAF code 52.10B). See the 'Sector positioning' section above to compare the company with its competitors.
Item evolution
Rotate your phone to landscape mode to view the chart