DE VETERINAIRES TERRE DE SOLEIL : revenue, balance sheet and financial ratios
DE VETERINAIRES TERRE DE SOLEIL is a French company
founded 13 years ago,
specialized in the sector Activités vétérinaires.
Based in COZES (17120),
this company of category PME
shows in 2014 a revenue of 188 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - DE VETERINAIRES TERRE DE SOLEIL (SIREN 754097467)
Indicator
2014
2013
Revenue
187 826 €
240 189 €
Net income
-21 802 €
28 €
EBITDA
-18 342 €
2 875 €
Net margin
-11.6%
0.0%
Revenue and income statement
In 2014, DE VETERINAIRES TERRE DE SOLEIL achieves revenue of 188 k€. Significant drop of -22% vs 2013. After deducting consumption (74 k€), gross margin stands at 114 k€, i.e. a rate of 61%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -18 k€, representing -9.8% of revenue. Warning negative scissor effect: despite revenue change (-22%), EBITDA varies by -738%, reducing margin by 11.0 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -22 k€ (-11.6% of revenue), which will impact equity.
Revenue (2014)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
187 826 €
Gross margin (2014)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
114 271 €
EBITDA (2014)
?
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
-18 342 €
EBIT (2014)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-18 772 €
Net income (2014)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-21 802 €
EBITDA margin (2014)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-9.8%
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 -199%. 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 -16%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2014)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
-198.701%
Financial autonomy (2014)
?
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
-15.742%
Cash flow / Revenue (2014)
?
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
-11.379%
Repayment capacity (2014)
?
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
-1.656
Asset age ratio (2014)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution DE VETERINAIRES TERRE DE SOLEIL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2013
2014
Debt ratio
275.531
-198.701
Financial autonomy
1.511
-15.742
Repayment capacity
1.184
-1.656
Cash flow / Revenue
0.623%
-11.379%
Sector positioning
Debt ratio
-198.72014
2013
2014
Q1: 8.1
Med: 90.71
Q3: 144.15
Excellent-44 pts over 2 years
In 2014, the debt ratio of DE VETERINAIRES TERRE DE ... (-198.70) 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
-15.74%2014
2013
2014
Q1: 22.99%
Med: 33.71%
Q3: 48.48%
Watch-20 pts over 2 years
In 2014, the financial autonomy of DE VETERINAIRES TERRE DE ... (-15.7%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
-1.66 years2014
2013
2014
Q1: 0.0 years
Med: 2.84 years
Q3: 5.8 years
Excellent
In 2014, the repayment capacity of DE VETERINAIRES TERRE DE ... (-1.66) 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 39.68. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2014)
?
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
39.683
Interest coverage (2014)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Formula
EBIT / Interest expenses
Interpretation
> 3 : Comfortable 1.5-3 : Acceptable < 1.5 : Risk
-15.118
Liquidity indicators evolution DE VETERINAIRES TERRE DE SOLEIL
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2013
2014
Liquidity ratio
93.405
39.683
Interest coverage
47.513
-15.118
Sector positioning
Liquidity ratio
39.682014
2013
2014
Q1: 112.07
Med: 201.67
Q3: 293.94
Watch-52 pts over 2 years
In 2014, the liquidity ratio of DE VETERINAIRES TERRE DE ... (39.68) 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
-15.12x2014
2013
2014
Q1: 0.0x
Med: 7.0x
Q3: 13.05x
Watch-63 pts over 2 years
In 2014, the interest coverage of DE VETERINAIRES TERRE DE ... (-15.1x) 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 49 days. Excellent situation: suppliers finance 49 days of the operating cycle (retail model). Inventory turnover is 64 days (= Average inventory / Cost of goods x 360). WCR is negative (-90 days): operations structurally generate cash.
Operating WCR (2014)
?
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
-46 829 €
Customer credit (2014)
?
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 (2014)
?
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
49 j
Inventory turnover (2014)
?
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
64 j
WCR in days of revenue (2014)
?
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
-90 j
WCR and payment terms evolution DE VETERINAIRES TERRE DE SOLEIL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2013
2014
Operating WCR
-31 083 €
-46 829 €
Inventory turnover (days)
48
64
Customer payment term (days)
0
0
Supplier payment term (days)
69
49
Positioning of DE VETERINAIRES TERRE DE SOLEIL in its sector
Comparison with sector Activités vétérinaires
Similar companies (Activités vétérinaires)
Compare DE VETERINAIRES TERRE DE SOLEIL with other companies in the same sector:
Frequently asked questions about DE VETERINAIRES TERRE DE SOLEIL
What is the revenue of DE VETERINAIRES TERRE DE SOLEIL ?
The revenue of DE VETERINAIRES TERRE DE SOLEIL in 2014 is 188 k€.
Is DE VETERINAIRES TERRE DE SOLEIL profitable?
DE VETERINAIRES TERRE DE SOLEIL recorded a net loss in 2014.
Where is the headquarters of DE VETERINAIRES TERRE DE SOLEIL ?
The headquarters of DE VETERINAIRES TERRE DE SOLEIL is located in COZES (17120), in the department Charente-Maritime.
Where to find the tax return of DE VETERINAIRES TERRE DE SOLEIL ?
The tax return of DE VETERINAIRES TERRE DE SOLEIL 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 DE VETERINAIRES TERRE DE SOLEIL operate?
DE VETERINAIRES TERRE DE SOLEIL operates in the sector Activités vétérinaires (NAF code 75.00Z). 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