Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2014-04-01 (12 years)Status: ActiveBusiness sector: Construction de maisons individuellesLocation: PARIS (75012), Paris
HDG VYKBAT : revenue, balance sheet and financial ratios
HDG VYKBAT is a French company
founded 12 years ago,
specialized in the sector Construction de maisons individuelles.
Based in PARIS (75012),
this company of category PME
shows in 2024 a revenue of 5.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2025, HDG VYKBAT generates positive net income of 441 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2025: 105 k€ -> 441 k€.
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
441 479 €
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 13%. 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 43%. 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
12.949%
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
43.144%
Asset age ratio (2025)
?
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
2016
2017
2018
2019
2021
2022
2023
2024
2025
Debt ratio
20.628
7.469
0.043
0.005
41.773
116.701
47.217
50.249
12.949
Financial autonomy
27.904
44.981
32.929
36.052
36.839
26.615
30.542
34.403
43.144
Repayment capacity
None
0.167
None
0.0
0.55
4.245
0.628
0.664
None
Cash flow / Revenue
None%
4.611%
None%
6.778%
11.701%
2.979%
7.068%
6.082%
None%
Sector positioning
Debt ratio
12.952025
2023
2024
2025
Q1: 0.63
Med: 12.8
Q3: 36.22
Average-20 pts over 3 years
In 2025, the debt ratio of HDG VYKBAT (12.95) 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
43.14%2025
2023
2024
2025
Q1: 16.81%
Med: 36.32%
Q3: 57.35%
Good
In 2025, the financial autonomy of HDG VYKBAT (43.1%) 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
0.66 years2024
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.71 years
Average+8 pts over 2 years
In 2024, the repayment capacity of HDG VYKBAT (0.66) 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 169.03. 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
169.027
Liquidity indicators evolution HDG VYKBAT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2021
2022
2023
2024
2025
Liquidity ratio
113.96
163.105
136.099
143.959
190.97
210.144
149.692
156.64
169.027
Interest coverage
None
0.422
None
0.0
0.023
1.623
0.769
2.471
None
Sector positioning
Liquidity ratio
169.032025
2023
2024
2025
Q1: 139.05
Med: 206.27
Q3: 306.63
Average
In 2025, the liquidity ratio of HDG VYKBAT (169.03) 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
2.47x2024
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 1.44x
Excellent+13 pts over 2 years
In 2024, the interest coverage of HDG VYKBAT (2.5x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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 HDG VYKBAT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2021
2022
2023
2024
2025
Operating WCR
0 €
134 077 €
0 €
144 897 €
491 224 €
449 838 €
904 282 €
576 867 €
0 €
Inventory turnover (days)
0
9
0
15
12
40
12
3
0
Customer payment term (days)
0
41
0
37
66
42
55
42
0
Supplier payment term (days)
0
10
0
48
28
31
34
27
0
Positioning of HDG VYKBAT in its sector
Comparison with sector Construction de maisons individuelles
Valuation estimate
Based on 113 transactions of similar company sales
(all years),
the value of HDG VYKBAT is estimated at
1 095 876 €
(range 371 508€ - 3 533 911€).
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 value2025
113 transactions
371k€1095k€3533k€
1 095 876 €Range: 371 508€ - 3 533 911€
NAF 5 all-time
Valuation method used
Net Income Multiple
441 479 €
×
2.5x
=1 095 876 €
Range: 371 509€ - 3 533 911€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 113 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 (Construction de maisons individuelles)
Compare HDG VYKBAT with other companies in the same sector:
Yes, HDG VYKBAT generated a net profit of 441 k€ in 2025.
Where is the headquarters of HDG VYKBAT ?
The headquarters of HDG VYKBAT is located in PARIS (75012), in the department Paris.
Where to find the tax return of HDG VYKBAT ?
The tax return of HDG VYKBAT 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 HDG VYKBAT operate?
HDG VYKBAT operates in the sector Construction de maisons individuelles (NAF code 41.20A). 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