Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2003-12-30 (22 years)Status: ActiveBusiness sector: Services administratifs combinés de bureauLocation: ESCOUT (64870), Pyrenees-Atlantiques
HOLDING REGINE VIGNEAU : revenue, balance sheet and financial ratios
HOLDING REGINE VIGNEAU is a French company
founded 22 years ago,
specialized in the sector Services administratifs combinés de bureau.
Based in ESCOUT (64870),
this company of category PME
shows in 2025 a revenue of 202 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - HOLDING REGINE VIGNEAU (SIREN 451435978)
Indicator
2025
2019
2018
2017
Revenue
202 227 €
376 687 €
410 530 €
407 493 €
Net income
28 387 €
-402 €
29 501 €
21 916 €
EBITDA
-12 555 €
13 171 €
43 546 €
26 229 €
Net margin
14.0%
-0.1%
7.2%
5.4%
Revenue and income statement
In 2025, HOLDING REGINE VIGNEAU achieves revenue of 202 k€. Revenue is declining over the period 2017-2025 (CAGR: -8.4%). Significant drop of -46% vs 2019. After deducting consumption (27 k€), gross margin stands at 175 k€, i.e. a rate of 87%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -13 k€, representing -6.2% of revenue. Warning negative scissor effect: despite revenue change (-46%), EBITDA varies by -195%, reducing margin by 9.7 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 28 k€, i.e. 14.0% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
202 227 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
175 139 €
EBITDA (2025)
?
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
-12 555 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-13 725 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
28 387 €
EBITDA margin (2025)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-6.2%
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 99%. 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
0.016%
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
98.92%
Cash flow / Revenue (2025)
?
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
-8.217%
Repayment capacity (2025)
?
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
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2025
Debt ratio
16.054
9.21
2.715
0.016
Financial autonomy
73.739
80.367
82.96
98.92
Repayment capacity
2.174
0.775
0.684
-0.003
Cash flow / Revenue
5.742%
9.883%
3.545%
-8.217%
Sector positioning
Debt ratio
0.022025
2018
2019
2025
Q1: 0.14
Med: 16.34
Q3: 92.69
Excellent-13 pts over 3 years
In 2025, the debt ratio of HOLDING REGINE VIGNEAU (0.02) 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
98.92%2025
2018
2019
2025
Q1: 13.69%
Med: 51.99%
Q3: 85.32%
Excellent
In 2025, the financial autonomy of HOLDING REGINE VIGNEAU (98.9%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
-0.0 years2025
2018
2019
2025
Q1: 0.0 years
Med: 0.34 years
Q3: 3.6 years
Excellent-32 pts over 3 years
In 2025, the repayment capacity of HOLDING REGINE VIGNEAU (-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 3911.38. 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
3911.378
Interest coverage (2025)
?
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
2025
Liquidity ratio
197.375
244.574
199.245
3911.378
Interest coverage
2.333
1.736
2.862
0.0
Sector positioning
Liquidity ratio
3911.382025
2018
2019
2025
Q1: 140.28
Med: 507.86
Q3: 2210.32
Excellent+25 pts over 3 years
In 2025, the liquidity ratio of HOLDING REGINE VIGNEAU (3911.38) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
0.0x2025
2018
2019
2025
Q1: -39.6x
Med: 0.0x
Q3: 1.37x
Good-25 pts over 3 years
In 2025, the interest coverage of HOLDING REGINE VIGNEAU (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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 6 days. Favorable situation: supplier credit is longer than customer credit by 6 days. Overall, WCR represents 232 days of revenue, i.e. 130 k€ to permanently finance. Over 2017-2025, WCR increased by +1258%, requiring additional financing.
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
130 368 €
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
6 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 in days of revenue (2025)
?
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
232 j
WCR and payment terms evolution HOLDING REGINE VIGNEAU
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2025
Operating WCR
9 601 €
49 083 €
26 176 €
130 368 €
Inventory turnover (days)
25
28
35
0
Customer payment term (days)
2
1
0
0
Supplier payment term (days)
47
63
45
6
Positioning of HOLDING REGINE VIGNEAU in its sector
Comparison with sector Services administratifs combinés de bureau
Valuation estimate
Based on 173 transactions of similar company sales
(all years),
the value of HOLDING REGINE VIGNEAU is estimated at
86 658 €
(range 33 564€ - 213 583€).
The price/revenue ratio is 0.38x
(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 value2025
173 transactions
33k€86k€213k€
86 658 €Range: 33 564€ - 213 583€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
202 227 €×0.38x
Estimation77 736 €
32 550€ - 175 588€
Net Income Multiple20%
28 387 €×3.5x
Estimation100 042 €
35 087€ - 270 578€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 173 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 (Services administratifs combinés de bureau)
Compare HOLDING REGINE VIGNEAU with other companies in the same sector:
Frequently asked questions about HOLDING REGINE VIGNEAU
What is the revenue of HOLDING REGINE VIGNEAU ?
The revenue of HOLDING REGINE VIGNEAU in 2025 is 202 k€.
Is HOLDING REGINE VIGNEAU profitable?
Yes, HOLDING REGINE VIGNEAU generated a net profit of 28 k€ in 2025.
Where is the headquarters of HOLDING REGINE VIGNEAU ?
The headquarters of HOLDING REGINE VIGNEAU is located in ESCOUT (64870), in the department Pyrenees-Atlantiques.
Where to find the tax return of HOLDING REGINE VIGNEAU ?
The tax return of HOLDING REGINE VIGNEAU 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 HOLDING REGINE VIGNEAU operate?
HOLDING REGINE VIGNEAU operates in the sector Services administratifs combinés de bureau (NAF code 82.11Z). 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