Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2005-02-01 (21 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: ROUEN (76000), Seine-Maritime
GROUPE VALET DEVELOPPEMENT : revenue, balance sheet and financial ratios
GROUPE VALET DEVELOPPEMENT is a French company
founded 21 years ago,
specialized in the sector Activités des sociétés holding.
Based in ROUEN (76000),
this company of category PME
shows in 2016 a revenue of 96 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GROUPE VALET DEVELOPPEMENT (SIREN 480644970)
Indicator
2016
2015
Revenue
96 000 €
50 333 €
Net income
8 660 €
-17 756 €
EBITDA
10 348 €
-21 218 €
Net margin
9.0%
-35.3%
Revenue and income statement
In 2016, GROUPE VALET DEVELOPPEMENT achieves revenue of 96 k€. Vs 2015, growth of +91% (50 k€ -> 96 k€). After deducting consumption (8 €), gross margin stands at 96 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 10 k€, representing 10.8% of revenue. Positive scissor effect: EBITDA margin improves by +52.9 pts, sign of improved operational efficiency. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 9 k€, i.e. 9.0% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2016)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
96 000 €
Gross margin (2016)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
95 992 €
EBITDA (2016)
?
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
10 348 €
EBIT (2016)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
12 113 €
Net income (2016)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
8 660 €
EBITDA margin (2016)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
10.8%
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 15%. 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 63%. 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 5.6 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 4.8% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
Debt ratio (2016)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
14.507%
Financial autonomy (2016)
?
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
63.232%
Cash flow / Revenue (2016)
?
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
4.832%
Repayment capacity (2016)
?
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
5.556
Solvency indicators evolution GROUPE VALET DEVELOPPEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
Debt ratio
0.0
14.507
Financial autonomy
97.634
63.232
Repayment capacity
0.0
5.556
Cash flow / Revenue
-42.41%
4.832%
Sector positioning
Debt ratio
14.512016
2015
2016
Q1: 0.03
Med: 15.38
Q3: 94.88
Good+24 pts over 2 years
In 2016, the debt ratio of GROUPE VALET DEVELOPPEMENT (14.51) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
63.23%2016
2015
2016
Q1: 18.29%
Med: 56.56%
Q3: 87.28%
Good-20 pts over 2 years
In 2016, the financial autonomy of GROUPE VALET DEVELOPPEMENT (63.2%) 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
5.56 years2016
2015
2016
Q1: -0.01 years
Med: 0.05 years
Q3: 4.09 years
Average+25 pts over 2 years
In 2016, the repayment capacity of GROUPE VALET DEVELOPPEMENT (5.56) 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 325.28. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2016)
?
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
325.28
Interest coverage (2016)
?
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
0.0
Liquidity indicators evolution GROUPE VALET DEVELOPPEMENT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
Liquidity ratio
4226.465
325.28
Interest coverage
0.0
0.0
Sector positioning
Liquidity ratio
325.282016
2015
2016
Q1: 94.08
Med: 357.35
Q3: 1838.47
Average-28 pts over 2 years
In 2016, the liquidity ratio of GROUPE VALET DEVELOPPEMENT (325.28) 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
0.0x2016
2015
2016
Q1: -62.13x
Med: 0.0x
Q3: 0.41x
Good
In 2016, the interest coverage of GROUPE VALET DEVELOPPEMENT (0.0x) 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. Average customer payment term: 197 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 394 days. Excellent situation: suppliers finance 197 days of the operating cycle (retail model). Overall, WCR represents 643 days of revenue, i.e. 171 k€ to permanently finance.
Operating WCR (2016)
?
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
171 498 €
Customer credit (2016)
?
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
197 j
Supplier credit (2016)
?
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
394 j
Inventory turnover (2016)
?
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 (2016)
?
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
643 j
WCR and payment terms evolution GROUPE VALET DEVELOPPEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
Operating WCR
169 497 €
171 498 €
Inventory turnover (days)
0
0
Customer payment term (days)
0
197
Supplier payment term (days)
40
394
Positioning of GROUPE VALET DEVELOPPEMENT in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 653 transactions of similar company sales
(all years),
the value of GROUPE VALET DEVELOPPEMENT is estimated at
51 093 €
(range 20 994€ - 95 653€).
With an EBITDA of 10 348€, the sector multiple of 4.9x is applied.
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.
Estimated enterprise value2016
653 transactions
20k€51k€95k€
51 093 €Range: 20 994€ - 95 653€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
10 348 €×4.9x
Estimation50 503 €
22 586€ - 89 683€
Revenue Multiple30%
96 000 €×0.59x
Estimation56 522 €
24 511€ - 91 310€
Net Income Multiple20%
8 660 €×5.1x
Estimation44 430 €
11 740€ - 117 093€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 653 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 GROUPE VALET DEVELOPPEMENT with other companies in the same sector:
Frequently asked questions about GROUPE VALET DEVELOPPEMENT
What is the revenue of GROUPE VALET DEVELOPPEMENT ?
The revenue of GROUPE VALET DEVELOPPEMENT in 2016 is 96 k€.
Is GROUPE VALET DEVELOPPEMENT profitable?
Yes, GROUPE VALET DEVELOPPEMENT generated a net profit of 9 k€ in 2016.
Where is the headquarters of GROUPE VALET DEVELOPPEMENT ?
The headquarters of GROUPE VALET DEVELOPPEMENT is located in ROUEN (76000), in the department Seine-Maritime.
Where to find the tax return of GROUPE VALET DEVELOPPEMENT ?
The tax return of GROUPE VALET DEVELOPPEMENT 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 GROUPE VALET DEVELOPPEMENT operate?
GROUPE VALET DEVELOPPEMENT 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