FINANCIERE DU VAL D AMOUR : revenue, balance sheet and financial ratios
FINANCIERE DU VAL D AMOUR is a French company
founded 23 years ago,
specialized in the sector Activités des sociétés holding.
Based in CHOISEY (39100),
this company of category PME
shows in 2024 a revenue of 284 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - FINANCIERE DU VAL D AMOUR (SIREN 444782247)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
284 150 €
272 150 €
264 750 €
317 150 €
346 730 €
383 270 €
383 320 €
307 586 €
N/C
Net income
24 759 €
-47 695 €
1 927 616 €
-30 885 €
1 928 106 €
4 471 €
675 956 €
-9 384 €
43 813 €
EBITDA
-94 556 €
-107 434 €
-111 869 €
-58 156 €
-33 155 €
10 148 €
34 497 €
-9 383 €
-4 054 €
Net margin
8.7%
-17.5%
728.1%
-9.7%
556.1%
1.2%
176.3%
-3.1%
N/C
Revenue and income statement
In 2024, FINANCIERE DU VAL D AMOUR achieves revenue of 284 k€. Activity remains stable over the period (CAGR: -1.1%). Vs 2023: +4%. After deducting consumption (0 €), gross margin stands at 284 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -95 k€, representing -33.3% of revenue. Positive scissor effect: EBITDA margin improves by +6.2 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 25 k€, i.e. 8.7% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
284 150 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
284 150 €
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
-94 556 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-94 805 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
24 759 €
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
-33.3%
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 52%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 64%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 35.2 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 12.6% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
52.262%
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
64.095%
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
12.595%
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
35.221
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution FINANCIERE DU VAL D AMOUR
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.073
0.073
8.148
5.209
2.246
13.87
1.562
50.54
52.262
Financial autonomy
99.812
92.349
87.004
88.042
92.122
85.468
95.216
64.213
64.095
Repayment capacity
0.041
-0.191
0.347
15.815
0.049
-10.739
0.034
-33.468
35.221
Cash flow / Revenue
None%
-3.051%
176.263%
1.953%
557.072%
-9.286%
730.654%
-13.183%
12.595%
Sector positioning
Debt ratio
52.262024
2022
2023
2024
Q1: 0.01
Med: 8.77
Q3: 62.6
Average+42 pts over 3 years
In 2024, the debt ratio of FINANCIERE DU VAL D AMOUR (52.26) 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
64.09%2024
2022
2023
2024
Q1: 15.71%
Med: 62.26%
Q3: 91.3%
Good-23 pts over 3 years
In 2024, the financial autonomy of FINANCIERE DU VAL D AMOUR (64.1%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
35.22 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.09 years
Q3: 3.07 years
Average+41 pts over 3 years
In 2024, the repayment capacity of FINANCIERE DU VAL D AMOUR (35.22) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 874.16. 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
874.159
Interest coverage (2024)
?
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
-1.829
Liquidity indicators evolution FINANCIERE DU VAL D AMOUR
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
11302.21
253.909
555.963
195.38
883.165
635.527
994.42
590.948
874.159
Interest coverage
0.0
0.0
0.635
23.492
-6.642
-2.918
-1.161
-1.362
-1.829
Sector positioning
Liquidity ratio
874.162024
2022
2023
2024
Q1: 138.65
Med: 681.09
Q3: 3914.52
Good
In 2024, the liquidity ratio of FINANCIERE DU VAL D AMOUR (874.16) 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
-1.83x2024
2022
2023
2024
Q1: -74.77x
Med: 0.0x
Q3: 0.0x
Average
In 2024, the interest coverage of FINANCIERE DU VAL D AMOUR (-1.8x) 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.
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: 31 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 47 days. Favorable situation: supplier credit is longer than customer credit by 16 days. Overall, WCR represents 792 days of revenue, i.e. 625 k€ to permanently finance.
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
625 465 €
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
31 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
47 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
792 j
WCR and payment terms evolution FINANCIERE DU VAL D AMOUR
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
307 014 €
899 767 €
137 774 €
2 075 044 €
379 029 €
1 281 856 €
572 277 €
625 465 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
0
75
5
14
2
5
9
19
31
Supplier payment term (days)
211
49
136
111
41
52
67
40
47
Positioning of FINANCIERE DU VAL D AMOUR in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 54 transactions of similar company sales
in 2024,
the value of FINANCIERE DU VAL D AMOUR is estimated at
114 838 €
(range 71 670€ - 193 297€).
The price/revenue ratio is 0.59x
(in line with sector norms).
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
54 tx
71k€114k€193k€
114 838 €Range: 71 670€ - 193 297€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
284 150 €×0.59x
Estimation167 299 €
104 081€ - 198 888€
Net Income Multiple20%
24 759 €×1.5x
Estimation36 147 €
23 054€ - 184 912€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 54 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 (Activités des sociétés holding)
Compare FINANCIERE DU VAL D AMOUR with other companies in the same sector:
Frequently asked questions about FINANCIERE DU VAL D AMOUR
What is the revenue of FINANCIERE DU VAL D AMOUR ?
The revenue of FINANCIERE DU VAL D AMOUR in 2024 is 284 k€.
Is FINANCIERE DU VAL D AMOUR profitable?
Yes, FINANCIERE DU VAL D AMOUR generated a net profit of 25 k€ in 2024.
Where is the headquarters of FINANCIERE DU VAL D AMOUR ?
The headquarters of FINANCIERE DU VAL D AMOUR is located in CHOISEY (39100), in the department Jura.
Where to find the tax return of FINANCIERE DU VAL D AMOUR ?
The tax return of FINANCIERE DU VAL D AMOUR 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 FINANCIERE DU VAL D AMOUR operate?
FINANCIERE DU VAL D AMOUR operates in the sector Activités des sociétés holding (NAF code 64.20Z). 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