HORIZON VEGETAL : revenue, balance sheet and financial ratios
HORIZON VEGETAL is a French company
founded 25 years ago,
specialized in the sector Services d'aménagement paysager .
Based in PUISEUX-EN-FRANCE (95380),
this company of category PME
shows in 2017 a revenue of 928 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - HORIZON VEGETAL (SIREN 435268461)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
N/C
N/C
N/C
N/C
N/C
928 194 €
992 847 €
Net income
2 519 €
33 797 €
16 807 €
6 381 €
103 459 €
33 494 €
10 265 €
31 621 €
24 936 €
EBITDA
N/C
N/C
N/C
N/C
N/C
N/C
N/C
27 626 €
28 154 €
Net margin
N/C
N/C
N/C
N/C
N/C
N/C
N/C
3.4%
2.5%
Revenue and income statement
In 2024, HORIZON VEGETAL generates positive net income of 3 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 25 k€ -> 3 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
2 519 €
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 18%. 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 42%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
17.562%
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
41.617%
Asset age ratio (2024)
?
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
2020
2021
2022
2023
2024
Debt ratio
17.314
69.309
41.972
61.606
93.221
108.568
61.741
36.816
17.562
Financial autonomy
23.094
23.009
21.175
16.837
27.624
23.879
33.027
32.186
41.617
Repayment capacity
0.678
2.956
None
None
None
None
None
None
None
Cash flow / Revenue
3.303%
4.098%
None%
None%
None%
None%
None%
None%
None%
Sector positioning
Debt ratio
17.562024
2022
2023
2024
Q1: 5.58
Med: 27.89
Q3: 74.75
Good-23 pts over 3 years
In 2024, the debt ratio of HORIZON VEGETAL (17.56) 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
41.62%2024
2022
2023
2024
Q1: 16.64%
Med: 35.66%
Q3: 54.44%
Good+10 pts over 3 years
In 2024, the financial autonomy of HORIZON VEGETAL (41.6%) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 182.33. 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
182.327
Liquidity indicators evolution HORIZON VEGETAL
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
130.309
157.799
138.358
132.331
209.376
192.735
204.477
172.998
182.327
Interest coverage
0.977
83.649
None
None
None
None
None
None
None
Sector positioning
Liquidity ratio
182.332024
2022
2023
2024
Q1: 132.1
Med: 188.62
Q3: 299.59
Average-5 pts over 3 years
In 2024, the liquidity ratio of HORIZON VEGETAL (182.33) 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.
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 (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
0 €
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
0 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
0 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 and payment terms evolution HORIZON VEGETAL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
264 405 €
533 155 €
0 €
0 €
0 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
6
7
0
0
0
0
0
0
0
Customer payment term (days)
42
92
0
0
0
0
0
0
0
Supplier payment term (days)
136
207
0
0
0
0
0
0
0
Positioning of HORIZON VEGETAL in its sector
Comparison with sector Services d'aménagement paysager
Valuation estimate
Based on 125 transactions of similar company sales
(all years),
the value of HORIZON VEGETAL is estimated at
8 127 €
(range 2 416€ - 18 111€).
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 value2024
125 transactions
2k€8k€18k€
8 127 €Range: 2 416€ - 18 111€
NAF 5 all-time
Valuation method used
Net Income Multiple
2 519 €
×
3.2x
=8 127 €
Range: 2 416€ - 18 112€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 125 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 d'aménagement paysager )
Compare HORIZON VEGETAL with other companies in the same sector:
Yes, HORIZON VEGETAL generated a net profit of 3 k€ in 2024.
Where is the headquarters of HORIZON VEGETAL ?
The headquarters of HORIZON VEGETAL is located in PUISEUX-EN-FRANCE (95380), in the department Val-d'Oise.
Where to find the tax return of HORIZON VEGETAL ?
The tax return of HORIZON VEGETAL 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 HORIZON VEGETAL operate?
HORIZON VEGETAL operates in the sector Services d'aménagement paysager (NAF code 81.30Z). 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