Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2004-01-02 (22 years)Status: ActiveBusiness sector: Services administratifs combinés de bureauLocation: NANTES (44100), Loire-Atlantique
NEA VICTORIA : revenue, balance sheet and financial ratios
NEA VICTORIA is a French company
founded 22 years ago,
specialized in the sector Services administratifs combinés de bureau.
Based in NANTES (44100),
this company of category PME
shows in 2021 a revenue of 11 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - NEA VICTORIA (SIREN 451679930)
Indicator
2025
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
N/C
N/C
N/C
N/C
11 400 €
11 329 €
8 611 €
5 139 €
149 €
Net income
55 330 €
-153 958 €
117 510 €
22 329 €
299 058 €
22 179 €
43 026 €
38 705 €
11 533 €
EBITDA
-54 409 €
-8 305 €
-14 696 €
-30 780 €
-21 999 €
-15 753 €
-17 941 €
-18 779 €
-24 644 €
Net margin
N/C
N/C
N/C
N/C
2623.3%
195.8%
499.7%
753.2%
7740.3%
Revenue and income statement
In 2025, NEA VICTORIA generates positive net income of 55 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2017-2025: 12 k€ -> 55 k€.
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
-54 409 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-54 998 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
55 330 €
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 91%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 52%. 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 33.4 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high.
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
91.142%
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
52.251%
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
33.35
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
2017
2018
2019
2020
2021
2022
2023
2024
2025
Debt ratio
43.763
34.141
13.069
11.217
25.066
20.707
84.379
96.806
91.142
Financial autonomy
69.38
74.313
88.105
89.609
79.744
82.732
54.169
50.74
52.251
Repayment capacity
56.001
14.192
5.024
8.461
1.676
18.587
15.291
-12.574
33.35
Cash flow / Revenue
8381.208%
766.2%
507.444%
199.17%
2624.982%
None%
None%
None%
None%
Sector positioning
Debt ratio
91.142025
2023
2024
2025
Q1: 0.14
Med: 16.34
Q3: 92.69
Average+6 pts over 3 years
In 2025, the debt ratio of NEA VICTORIA (91.14) 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
52.25%2025
2023
2024
2025
Q1: 13.69%
Med: 51.99%
Q3: 85.32%
Good-9 pts over 3 years
In 2025, the financial autonomy of NEA VICTORIA (52.2%) 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
33.35 years2025
2023
2024
2025
Q1: 0.0 years
Med: 0.34 years
Q3: 3.6 years
Watch
In 2025, the repayment capacity of NEA VICTORIA (33.35) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 35102.33. 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
35102.327
Interest coverage (2025)
?
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
-26.189
Liquidity indicators evolution NEA VICTORIA
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
2025
Liquidity ratio
19045.691
13524.705
7968.74
8581.406
12934.349
20016.786
23757.558
14645.942
35102.327
Interest coverage
0.0
0.0
0.0
-33.035
-5.628
-4.282
-9.179
-2538.856
-26.189
Sector positioning
Liquidity ratio
35102.332025
2023
2024
2025
Q1: 140.28
Med: 507.86
Q3: 2210.32
Excellent
In 2025, the liquidity ratio of NEA VICTORIA (35102.33) 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
-26.19x2025
2023
2024
2025
Q1: -39.6x
Med: 0.0x
Q3: 1.37x
Average-5 pts over 3 years
In 2025, the interest coverage of NEA VICTORIA (-26.2x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. 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. Average customer payment term: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 20 days. Favorable situation: supplier credit is longer than customer credit by 20 days.
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
20 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 NEA VICTORIA
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
2025
Operating WCR
-3 764 €
-4 429 €
-3 501 €
-4 785 €
-5 045 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
0
0
0
0
0
0
0
0
0
Supplier payment term (days)
46
81
71
50
32
60
100
199
20
Positioning of NEA VICTORIA 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 NEA VICTORIA is estimated at
194 995 €
(range 68 388€ - 527 391€).
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
68k€194k€527k€
194 995 €Range: 68 388€ - 527 391€
NAF 5 all-time
Valuation method used
Net Income Multiple
55 330 €
×
3.5x
=194 996 €
Range: 68 389€ - 527 391€
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 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 NEA VICTORIA with other companies in the same sector:
Yes, NEA VICTORIA generated a net profit of 55 k€ in 2025.
Where is the headquarters of NEA VICTORIA ?
The headquarters of NEA VICTORIA is located in NANTES (44100), in the department Loire-Atlantique.
Where to find the tax return of NEA VICTORIA ?
The tax return of NEA VICTORIA 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 NEA VICTORIA operate?
NEA VICTORIA 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