Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.

GARAGE VRIGNAUD : revenue, balance sheet and financial ratios

GARAGE VRIGNAUD is a French company founded 7 years ago, specialized in the sector Entretien et réparation d'autres véhicules automobiles. Based in LES HERBIERS (85500), this company of category PME shows in 2023 a revenue of 2.6 M€. Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.

Data updated on 2026-05-09

Sources : INPI & INSEE SIRENE - Processing : Ministry of Economy

Financial history - GARAGE VRIGNAUD (SIREN 840604730)
Indicator 2025 2024 2023 2022 2021 2020
Revenue N/C N/C 2 648 229 € N/C N/C N/C
Net income 268 716 € 198 557 € 60 980 € 76 151 € 28 813 € -1 378 €
EBITDA N/C N/C 79 599 € N/C N/C N/C
Net margin N/C N/C 2.3% N/C N/C N/C

Revenue and income statement

In 2025, GARAGE VRIGNAUD generates positive net income of 269 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.

Net income (2025) ?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax

268 716 €

Loading income statement...

Chart evolution

Show :

Assets

Loading data...

Liabilities

Loading data...

Solvency and debt ratios

The debt ratio (= Financial debt / Equity x 100) stands at 43%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 48%. This high autonomy means the company finances most of its assets through equity, a sign of strength.

Debt ratio (2025) ?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low
50-100% : Moderate
> 100% : High

43.202%

Financial autonomy (2025) ?
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

48.281%

Asset age ratio (2025) ?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Interpretation
< 50% : Recent assets
50-70% : Normal wear
> 70% : Aging assets

33.5%

Solvency indicators evolution
GARAGE VRIGNAUD

Sector positioning

Debt ratio
43.2 2025
2023
2024
2025
Q1: 4.14
Med: 22.43
Q3: 58.45
Average -11 pts over 3 years

In 2025, the debt ratio of GARAGE VRIGNAUD (43.20) 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
48.28% 2025
2023
2024
2025
Q1: 34.8%
Med: 52.97%
Q3: 67.6%
Average +19 pts over 3 years

In 2025, the financial autonomy of GARAGE VRIGNAUD (48.3%) 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
7.82 years 2023
2023
Q1: 0.0 years
Med: 0.46 years
Q3: 2.42 years
Average

In 2023, the repayment capacity of GARAGE VRIGNAUD (7.82) 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 263.23. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.

Liquidity ratio (2025) ?
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

263.232

Liquidity indicators evolution
GARAGE VRIGNAUD

Sector positioning

Liquidity ratio
263.23 2025
2023
2024
2025
Q1: 175.66
Med: 255.01
Q3: 357.88
Good

In 2025, the liquidity ratio of GARAGE VRIGNAUD (263.23) 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
5.37x 2023
2023
Q1: 0.0x
Med: 1.04x
Q3: 5.7x
Good

In 2023, the interest coverage of GARAGE VRIGNAUD (5.4x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.

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 (2025) ?
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 (2025) ?
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 (2025) ?
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 (2025) ?
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
GARAGE VRIGNAUD

Positioning of GARAGE VRIGNAUD in its sector

Comparison with sector Entretien et réparation d'autres véhicules automobiles

Valuation estimate

Based on 131 transactions of similar company sales in 2025, the value of GARAGE VRIGNAUD is estimated at 926 822 € (range 619 945€ - 1 710 993€). 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 value 2025
131 transactions
619k€ 926k€ 1710k€
926 822 € Range: 619 945€ - 1 710 993€
NAF 5 année 2025

Valuation method used

Net Income Multiple
268 716 € × 3.4x = 926 822 €
Range: 619 945€ - 1 710 994€

Only this financial indicator is available for this company.

Valuation evolution

How is this estimate calculated?

This estimate is based on the analysis of 131 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 (Entretien et réparation d'autres véhicules automobiles)

Compare GARAGE VRIGNAUD with other companies in the same sector:

Voir toutes les statistiques du secteur Entretien et réparation d'autres véhicules automobiles

Frequently asked questions about GARAGE VRIGNAUD

What is the revenue of GARAGE VRIGNAUD ?

The revenue of GARAGE VRIGNAUD in 2023 is 2.6 M€.

Is GARAGE VRIGNAUD profitable?

Yes, GARAGE VRIGNAUD generated a net profit of 269 k€ in 2025.

Where is the headquarters of GARAGE VRIGNAUD ?

The headquarters of GARAGE VRIGNAUD is located in LES HERBIERS (85500), in the department Vendee.

Where to find the tax return of GARAGE VRIGNAUD ?

The tax return of GARAGE VRIGNAUD 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 GARAGE VRIGNAUD operate?

GARAGE VRIGNAUD operates in the sector Entretien et réparation d'autres véhicules automobiles (NAF code 45.20B). See the 'Sector positioning' section above to compare the company with its competitors.