Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1996-04-01 (30 years)Status: ActiveBusiness sector: Fabrication de vins effervescentsLocation: VOUVRAY (37210), Indre-et-Loire
CAVES DES VIGNOBLES FERAY : revenue, balance sheet and financial ratios
CAVES DES VIGNOBLES FERAY is a French company
founded 30 years ago,
specialized in the sector Fabrication de vins effervescents.
Based in VOUVRAY (37210),
this company of category PME
shows in 2021 a revenue of 2.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CAVES DES VIGNOBLES FERAY (SIREN 404225484)
Indicator
2022
2021
2020
2019
2018
2017
2016
2016
2015
2014
Revenue
N/C
2 948 697 €
3 409 142 €
N/C
N/C
N/C
3 441 519 €
1 768 212 €
3 189 187 €
2 937 588 €
Net income
28 053 €
49 770 €
-85 624 €
-52 112 €
10 599 €
146 916 €
275 762 €
10 769 €
309 826 €
190 633 €
EBITDA
N/C
100 792 €
-93 885 €
N/C
N/C
N/C
1 115 518 €
563 147 €
1 068 985 €
954 476 €
Net margin
N/C
1.7%
-2.5%
N/C
N/C
N/C
8.0%
0.6%
9.7%
6.5%
Revenue and income statement
In 2022, CAVES DES VIGNOBLES FERAY generates positive net income of 28 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2014-2022: 191 k€ -> 28 k€.
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
28 053 €
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 77%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 38%. The balance between equity and debt is satisfactory.
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
77.037%
Financial autonomy (2022)
?
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
37.656%
Asset age ratio (2022)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution CAVES DES VIGNOBLES FERAY
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2015
2016
2016
2017
2018
2019
2020
2021
2022
Debt ratio
105.822
80.126
63.704
72.948
53.938
54.703
52.695
90.779
86.909
77.037
Financial autonomy
27.686
36.454
43.157
39.83
41.365
42.026
38.249
32.874
36.404
37.656
Repayment capacity
6.596
3.156
8.332
0.027
None
None
None
-25.249
20.338
None
Cash flow / Revenue
4.973%
9.715%
6.932%
1195.553%
None%
None%
None%
-1.711%
2.407%
None%
Sector positioning
Debt ratio
77.042022
2020
2021
2022
Q1: 14.31
Med: 52.77
Q3: 119.67
Average
In 2022, the debt ratio of CAVES DES VIGNOBLES FERAY (77.04) 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
37.66%2022
2020
2021
2022
Q1: 29.97%
Med: 45.11%
Q3: 62.16%
Average
In 2022, the financial autonomy of CAVES DES VIGNOBLES FERAY (37.7%) 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
20.34 years2021
2020
2021
Q1: 0.0 years
Med: 2.62 years
Q3: 9.02 years
Watch+50 pts over 2 years
In 2021, the repayment capacity of CAVES DES VIGNOBLES FERAY (20.34) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 294.54. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2022)
?
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
294.535
Liquidity indicators evolution CAVES DES VIGNOBLES FERAY
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2014
2015
2016
2016
2017
2018
2019
2020
2021
2022
Liquidity ratio
223.741
283.401
336.434
316.514
273.317
280.759
235.531
264.587
309.762
294.535
Interest coverage
3.589
2.594
2.269
2.266
None
None
None
-14.478
15.993
None
Sector positioning
Liquidity ratio
294.542022
2020
2021
2022
Q1: 183.14
Med: 331.92
Q3: 604.07
Average
In 2022, the liquidity ratio of CAVES DES VIGNOBLES FERAY (294.54) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
15.99x2021
2020
2021
Q1: 0.26x
Med: 3.14x
Q3: 10.73x
Excellent+52 pts over 2 years
In 2021, the interest coverage of CAVES DES VIGNOBLES FERAY (16.0x) 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.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments.
Operating WCR (2022)
?
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
0 €
Customer credit (2022)
?
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
0 j
Supplier credit (2022)
?
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
0 j
Inventory turnover (2022)
?
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 and payment terms evolution CAVES DES VIGNOBLES FERAY
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2015
2016
2016
2017
2018
2019
2020
2021
2022
Operating WCR
3 124 360 €
3 200 604 €
3 651 199 €
3 685 592 €
0 €
0 €
0 €
4 271 484 €
3 995 160 €
0 €
Inventory turnover (days)
268
260
502
290
0
0
0
343
349
0
Customer payment term (days)
16
14
31
8
0
0
0
19
25
0
Supplier payment term (days)
214
180
453
153
0
0
0
183
205
0
Positioning of CAVES DES VIGNOBLES FERAY in its sector
Comparison with sector Fabrication de vins effervescents
Valuation estimate
Based on 55 transactions of similar company sales
(all years),
the value of CAVES DES VIGNOBLES FERAY is estimated at
45 794 €
(range 25 811€ - 126 013€).
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 value2022
55 tx
25k€45k€126k€
45 794 €Range: 25 811€ - 126 013€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation method used
Net Income Multiple
28 053 €
×
1.6x
=45 794 €
Range: 25 811€ - 126 014€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 55 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 (Fabrication de vins effervescents)
Compare CAVES DES VIGNOBLES FERAY with other companies in the same sector:
Frequently asked questions about CAVES DES VIGNOBLES FERAY
What is the revenue of CAVES DES VIGNOBLES FERAY ?
The revenue of CAVES DES VIGNOBLES FERAY in 2021 is 2.9 M€.
Is CAVES DES VIGNOBLES FERAY profitable?
Yes, CAVES DES VIGNOBLES FERAY generated a net profit of 28 k€ in 2022.
Where is the headquarters of CAVES DES VIGNOBLES FERAY ?
The headquarters of CAVES DES VIGNOBLES FERAY is located in VOUVRAY (37210), in the department Indre-et-Loire.
Where to find the tax return of CAVES DES VIGNOBLES FERAY ?
The tax return of CAVES DES VIGNOBLES FERAY 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 CAVES DES VIGNOBLES FERAY operate?
CAVES DES VIGNOBLES FERAY operates in the sector Fabrication de vins effervescents (NAF code 11.02A). 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