Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2010-04-01 (16 years)Status: ActiveBusiness sector: Construction de maisons individuellesLocation: AVIGNON (84000), Vaucluse
LES VILLAS MODERNES : revenue, balance sheet and financial ratios
LES VILLAS MODERNES is a French company
founded 16 years ago,
specialized in the sector Construction de maisons individuelles.
Based in AVIGNON (84000),
this company of category PME
shows in 2022 a revenue of 2.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LES VILLAS MODERNES (SIREN 521476945)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
2 307 045 €
2 148 879 €
N/C
2 151 915 €
2 658 517 €
1 968 673 €
N/C
Net income
18 065 €
18 124 €
24 294 €
44 824 €
67 155 €
39 622 €
22 352 €
43 977 €
EBITDA
N/C
29 823 €
45 803 €
N/C
94 093 €
55 669 €
30 436 €
N/C
Net margin
N/C
0.8%
1.1%
N/C
3.1%
1.5%
1.1%
N/C
Revenue and income statement
In 2023, LES VILLAS MODERNES generates positive net income of 18 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2023: 44 k€ -> 18 k€.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
18 065 €
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 181%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 34%. The balance between equity and debt is satisfactory.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
181.262%
Financial autonomy (2023)
?
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
33.704%
Asset age ratio (2023)
?
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
Debt ratio
12.414
58.095
33.068
17.291
115.805
92.884
187.641
181.262
Financial autonomy
22.602
17.934
23.201
34.628
21.802
26.459
21.007
33.704
Repayment capacity
None
1.687
0.802
0.34
None
4.281
12.446
None
Cash flow / Revenue
None%
1.352%
1.657%
3.358%
None%
1.678%
1.206%
None%
Sector positioning
Debt ratio
181.262023
2021
2022
2023
Q1: 0.0
Med: 12.08
Q3: 55.11
Average
In 2023, the debt ratio of LES VILLAS MODERNES (181.26) 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
33.7%2023
2021
2022
2023
Q1: 5.38%
Med: 23.42%
Q3: 45.31%
Good+7 pts over 3 years
In 2023, the financial autonomy of LES VILLAS MODERNES (33.7%) 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
12.45 years2022
2021
2022
Q1: 0.0 years
Med: 0.02 years
Q3: 1.27 years
Average
In 2022, the repayment capacity of LES VILLAS MODERNES (12.45) 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 520.31. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
520.308
Liquidity indicators evolution LES VILLAS MODERNES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
147.224
230.509
278.105
216.105
277.608
212.819
229.879
520.308
Interest coverage
None
1.41
0.88
0.39
None
8.713
7.397
None
Sector positioning
Liquidity ratio
520.312023
2021
2022
2023
Q1: 124.74
Med: 178.67
Q3: 285.81
Excellent+16 pts over 3 years
In 2023, the liquidity ratio of LES VILLAS MODERNES (520.31) 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
7.4x2022
2021
2022
Q1: 0.0x
Med: 0.0x
Q3: 1.6x
Excellent
In 2022, the interest coverage of LES VILLAS MODERNES (7.4x) 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 (2023)
?
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 (2023)
?
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 (2023)
?
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 (2023)
?
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 LES VILLAS MODERNES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
0 €
128 023 €
39 426 €
187 884 €
0 €
163 745 €
122 689 €
0 €
Inventory turnover (days)
0
13
7
11
0
17
6
0
Customer payment term (days)
0
35
22
32
0
26
27
0
Supplier payment term (days)
0
16
12
18
0
20
24
0
Positioning of LES VILLAS MODERNES 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 LES VILLAS MODERNES is estimated at
44 842 €
(range 15 201€ - 144 605€).
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 value2023
113 transactions
15k€44k€144k€
44 842 €Range: 15 201€ - 144 605€
NAF 5 all-time
Valuation method used
Net Income Multiple
18 065 €
×
2.5x
=44 842 €
Range: 15 202€ - 144 605€
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 LES VILLAS MODERNES with other companies in the same sector:
Frequently asked questions about LES VILLAS MODERNES
What is the revenue of LES VILLAS MODERNES ?
The revenue of LES VILLAS MODERNES in 2022 is 2.3 M€.
Is LES VILLAS MODERNES profitable?
Yes, LES VILLAS MODERNES generated a net profit of 18 k€ in 2023.
Where is the headquarters of LES VILLAS MODERNES ?
The headquarters of LES VILLAS MODERNES is located in AVIGNON (84000), in the department Vaucluse.
Where to find the tax return of LES VILLAS MODERNES ?
The tax return of LES VILLAS MODERNES 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 LES VILLAS MODERNES operate?
LES VILLAS MODERNES 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