ETABLISSEMENTS VION : revenue, balance sheet and financial ratios
ETABLISSEMENTS VION is a French company
founded 70 years ago,
specialized in the sector Supermarchés.
Based in VITRY-SUR-SEINE (94400),
this company of category GE
shows in 2024 a revenue of 1.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ETABLISSEMENTS VION (SIREN 562114652)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
1 050 511 €
1 017 856 €
221 207 €
-37 €
N/C
644 541 €
1 108 684 €
886 048 €
Net income
-538 183 €
-313 600 €
-45 713 €
-21 589 €
376 €
-1 154 476 €
-332 571 €
-269 789 €
EBITDA
-101 133 €
-174 153 €
-109 768 €
-194 884 €
-157 403 €
-312 067 €
-286 208 €
-249 643 €
Net margin
-51.2%
-30.8%
-20.7%
58348.6%
N/C
-179.1%
-30.0%
-30.4%
Revenue and income statement
In 2024, ETABLISSEMENTS VION achieves revenue of 1.1 M€. Revenue is growing positively over 8 years (CAGR: +2.5%). Vs 2023: +3%. After deducting consumption (754 k€), gross margin stands at 297 k€, i.e. a rate of 28%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -101 k€, representing -9.6% of revenue. Positive scissor effect: EBITDA margin improves by +7.5 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -538 k€ (-51.2% 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
1 050 511 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
296 998 €
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
-101 133 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-150 097 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-538 183 €
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
-9.6%
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 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 -37%. 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
0.0%
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
-36.557%
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
-22.68%
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
0.0
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
-5.987
-1.341
0.0
0.0
0.0
0.0
0.0
0.0
Financial autonomy
-29.566
-21.951
-1429.948
18.638
26.897
-0.164
-36.609
-36.557
Repayment capacity
-0.053
-0.007
0.0
0.0
0.0
0.0
0.0
0.0
Cash flow / Revenue
-27.76%
-27.1%
-69.827%
None%
1079878.378%
-61.435%
-23.506%
-22.68%
Sector positioning
Debt ratio
0.02024
2022
2023
2024
Q1: 1.09
Med: 38.53
Q3: 110.8
Excellent
In 2024, the debt ratio of ETABLISSEMENTS VION (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
-36.56%2024
2022
2023
2024
Q1: 14.11%
Med: 32.0%
Q3: 48.07%
Average
In 2024, the financial autonomy of ETABLISSEMENTS VION (-36.6%) 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
Med: 0.94 years
Q3: 3.03 years
Excellent
In 2024, the repayment capacity of ETABLISSEMENTS VION (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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 14.88. 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
14.875
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
29.726
27.895
6.533
1085.636
318.683
16.367
10.661
14.875
Interest coverage
-1.278
-3.363
-3.506
-9.512
-3.936
-3.78
-22.794
-35.631
Sector positioning
Liquidity ratio
14.882024
2022
2023
2024
Q1: 106.02
Med: 141.77
Q3: 201.68
Watch
In 2024, the liquidity ratio of ETABLISSEMENTS VION (14.88) 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
-35.63x2024
2022
2023
2024
Q1: 0.0x
Med: 1.64x
Q3: 7.03x
Watch
In 2024, the interest coverage of ETABLISSEMENTS VION (-35.6x) 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: 4 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 20 days. Favorable situation: supplier credit is longer than customer credit by 16 days. Inventory turnover is 21 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. WCR is negative (-163 days): operations structurally generate 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
-476 449 €
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
4 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
20 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
21 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
-163 j
WCR and payment terms evolution ETABLISSEMENTS VION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-549 367 €
-525 782 €
-891 664 €
0 €
99 243 €
-565 686 €
-901 566 €
-476 449 €
Inventory turnover (days)
55
42
0
0
0
88
23
21
Customer payment term (days)
17
4
7
0
-120122
20
5
4
Supplier payment term (days)
44
24
10
34
13
64
38
20
Positioning of ETABLISSEMENTS VION in its sector
Comparison with sector Supermarchés
Valuation estimate
Based on 551 transactions of similar company sales
in 2024,
the value of ETABLISSEMENTS VION is estimated at
241 530 €
(range 131 322€ - 443 581€).
The price/revenue ratio is 0.23x
(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.
Estimated enterprise value2024
551 transactions
131k€241k€443k€
241 530 €Range: 131 322€ - 443 581€
NAF 5 année 2024
Valuation method used
Revenue Multiple
1 050 511 €
×
0.23x
=241 530 €
Range: 131 322€ - 443 582€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 551 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 (Supermarchés)
Compare ETABLISSEMENTS VION with other companies in the same sector:
Frequently asked questions about ETABLISSEMENTS VION
What is the revenue of ETABLISSEMENTS VION ?
The revenue of ETABLISSEMENTS VION in 2024 is 1.1 M€.
Is ETABLISSEMENTS VION profitable?
ETABLISSEMENTS VION recorded a net loss in 2024.
Where is the headquarters of ETABLISSEMENTS VION ?
The headquarters of ETABLISSEMENTS VION is located in VITRY-SUR-SEINE (94400), in the department Val-de-Marne.
Where to find the tax return of ETABLISSEMENTS VION ?
The tax return of ETABLISSEMENTS VION 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 ETABLISSEMENTS VION operate?
ETABLISSEMENTS VION operates in the sector Supermarchés (NAF code 47.11D). 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