PATRIMOINE GESTION VEDRINES : revenue, balance sheet and financial ratios
PATRIMOINE GESTION VEDRINES is a French company
founded 24 years ago,
specialized in the sector Agences immobilières.
Based in CORBEIL-ESSONNES (91100),
this company of category PME
shows in 2016 a revenue of 595 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PATRIMOINE GESTION VEDRINES (SIREN 439205824)
Indicator
2021
2016
2015
Revenue
N/C
594 845 €
166 808 €
Net income
4 174 €
32 290 €
42 600 €
EBITDA
N/C
29 240 €
62 547 €
Net margin
N/C
5.4%
25.5%
Revenue and income statement
In 2021, PATRIMOINE GESTION VEDRINES generates positive net income of 4 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2015-2021: 43 k€ -> 4 k€.
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
4 174 €
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 237%. 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 18%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
237.379%
Financial autonomy (2021)
?
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
18.011%
Asset age ratio (2021)
?
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
2015
2016
2021
Debt ratio
30.032
56.141
237.379
Financial autonomy
35.831
39.03
18.011
Repayment capacity
0.131
-5.251
None
Cash flow / Revenue
27.727%
-1.759%
None%
Sector positioning
Debt ratio
237.382021
2015
2016
2021
Q1: 0.03
Med: 18.3
Q3: 86.38
Average+13 pts over 3 years
In 2021, the debt ratio of PATRIMOINE GESTION VEDRINES (237.38) 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
18.01%2021
2015
2016
2021
Q1: 7.6%
Med: 31.36%
Q3: 59.28%
Average-25 pts over 3 years
In 2021, the financial autonomy of PATRIMOINE GESTION VEDRINES (18.0%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
-5.25 years2016
2015
2016
Q1: 0.0 years
Med: 0.01 years
Q3: 1.32 years
Excellent-28 pts over 2 years
In 2016, the repayment capacity of PATRIMOINE GESTION VEDRINES (-5.25) 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 176.09. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2021)
?
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
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2021
Liquidity ratio
8.293
43.621
176.087
Interest coverage
3.137
3.41
None
Sector positioning
Liquidity ratio
176.092021
2015
2016
2021
Q1: 117.18
Med: 198.13
Q3: 396.49
Average+38 pts over 3 years
In 2021, the liquidity ratio of PATRIMOINE GESTION VEDRINES (176.09) 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
3.41x2016
2015
2016
Q1: 0.0x
Med: 0.0x
Q3: 2.07x
Excellent
In 2016, the interest coverage of PATRIMOINE GESTION VEDRINES (3.4x) 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 (2021)
?
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 (2021)
?
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 (2021)
?
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 (2021)
?
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 PATRIMOINE GESTION VEDRINES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2021
Operating WCR
-83 964 €
-2 237 €
0 €
Inventory turnover (days)
0
0
0
Customer payment term (days)
0
13
0
Supplier payment term (days)
177
93
0
Positioning of PATRIMOINE GESTION VEDRINES in its sector
Comparison with sector Agences immobilières
Valuation estimate
Based on 98 transactions of similar company sales
in 2021,
the value of PATRIMOINE GESTION VEDRINES is estimated at
7 432 €
(range 3 180€ - 18 084€).
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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2021
98 tx
3k€7k€18k€
7 432 €Range: 3 180€ - 18 084€
NAF 5 année 2021
Valuation method used
Net Income Multiple
4 174 €
×
1.8x
=7 432 €
Range: 3 180€ - 18 085€
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 98 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 (Agences immobilières)
Compare PATRIMOINE GESTION VEDRINES with other companies in the same sector:
Frequently asked questions about PATRIMOINE GESTION VEDRINES
What is the revenue of PATRIMOINE GESTION VEDRINES ?
The revenue of PATRIMOINE GESTION VEDRINES in 2016 is 595 k€.
Is PATRIMOINE GESTION VEDRINES profitable?
Yes, PATRIMOINE GESTION VEDRINES generated a net profit of 4 k€ in 2021.
Where is the headquarters of PATRIMOINE GESTION VEDRINES ?
The headquarters of PATRIMOINE GESTION VEDRINES is located in CORBEIL-ESSONNES (91100), in the department Essonne.
Where to find the tax return of PATRIMOINE GESTION VEDRINES ?
The tax return of PATRIMOINE GESTION VEDRINES 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 PATRIMOINE GESTION VEDRINES operate?
PATRIMOINE GESTION VEDRINES operates in the sector Agences immobilières (NAF code 68.31Z). 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