Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2009-10-01 (16 years)Status: ActiveBusiness sector: Formation continue d'adultesLocation: SANTA-MARIA-DI-LOTA (20200), None
SARL CASA VICTORIA : revenue, balance sheet and financial ratios
SARL CASA VICTORIA is a French company
founded 16 years ago,
specialized in the sector Formation continue d'adultes.
Based in SANTA-MARIA-DI-LOTA (20200),
this company of category PME
shows in 2023 a revenue of 310 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SARL CASA VICTORIA (SIREN 514834449)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
310 418 €
348 446 €
267 611 €
212 134 €
248 796 €
229 741 €
183 554 €
41 335 €
Net income
-24 551 €
44 762 €
1 892 €
8 784 €
3 160 €
70 800 €
75 061 €
19 365 €
EBITDA
-20 786 €
52 593 €
7 816 €
8 651 €
9 620 €
93 526 €
97 846 €
20 404 €
Net margin
-7.9%
12.8%
0.7%
4.1%
1.3%
30.8%
40.9%
46.8%
Revenue and income statement
In 2023, SARL CASA VICTORIA achieves revenue of 310 k€. Over the period 2016-2023, the company shows strong growth with a CAGR (compound annual growth rate) of +33.4%. Significant drop of -11% vs 2022. After deducting consumption (0 €), gross margin stands at 310 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -21 k€, representing -6.7% of revenue. Warning negative scissor effect: despite revenue change (-11%), EBITDA varies by -140%, reducing margin by 21.8 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -25 k€ (-7.9% of revenue), which will impact equity.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
310 418 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
310 418 €
EBITDA (2023)
?
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
-20 786 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-24 386 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-24 551 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-6.7%
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 17%. 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 67%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
17.38%
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
66.738%
Cash flow / Revenue (2023)
?
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
-6.867%
Repayment capacity (2023)
?
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
-1.076
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
104.686
9.49
0.446
0.524
46.158
45.386
25.305
17.38
Financial autonomy
37.867
60.912
71.171
56.594
52.463
43.088
52.986
66.738
Repayment capacity
0.906
0.116
0.01
0.145
4.604
8.254
0.842
-1.076
Cash flow / Revenue
47.221%
41.126%
31.405%
2.141%
4.95%
2.258%
13.498%
-6.867%
Sector positioning
Debt ratio
17.382023
2021
2022
2023
Q1: 0.0
Med: 3.62
Q3: 37.96
Average-7 pts over 3 years
In 2023, the debt ratio of SARL CASA VICTORIA (17.38) 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
66.74%2023
2021
2022
2023
Q1: 1.77%
Med: 30.93%
Q3: 61.22%
Excellent+13 pts over 3 years
In 2023, the financial autonomy of SARL CASA VICTORIA (66.7%) 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
-1.08 years2023
2021
2022
2023
Q1: 0.0 years
Med: 0.0 years
Q3: 0.54 years
Excellent-50 pts over 3 years
In 2023, the repayment capacity of SARL CASA VICTORIA (-1.08) 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 538.24. 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
538.243
Interest coverage (2023)
?
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
-0.789
Liquidity indicators evolution SARL CASA VICTORIA
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
440.261
293.296
701.219
571.989
402.439
257.113
285.597
538.243
Interest coverage
0.0
0.0
0.0
0.0
0.0
2.444
0.473
-0.789
Sector positioning
Liquidity ratio
538.242023
2021
2022
2023
Q1: 129.96
Med: 228.25
Q3: 426.41
Excellent+20 pts over 3 years
In 2023, the liquidity ratio of SARL CASA VICTORIA (538.24) 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
-0.79x2023
2021
2022
2023
Q1: 0.0x
Med: 0.0x
Q3: 0.69x
Average-50 pts over 3 years
In 2023, the interest coverage of SARL CASA VICTORIA (-0.8x) 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: 45 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 37 days. The company must finance 8 days of gap between collections and payments. Overall, WCR represents 48 days of revenue, i.e. 41 k€ to permanently finance.
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
41 490 €
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
45 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
37 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 in days of revenue (2023)
?
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
48 j
WCR and payment terms evolution SARL CASA VICTORIA
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
36 070 €
47 291 €
52 845 €
6 914 €
22 300 €
26 999 €
-50 566 €
41 490 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
305
155
136
98
80
103
27
45
Supplier payment term (days)
49
17
18
37
39
80
27
37
Positioning of SARL CASA VICTORIA in its sector
Comparison with sector Formation continue d'adultes
Valuation estimate
Based on 134 transactions of similar company sales
(all years),
the value of SARL CASA VICTORIA is estimated at
110 955 €
(range 37 018€ - 216 938€).
The price/revenue ratio is 0.36x
(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 value2023
134 transactions
37k€110k€216k€
110 955 €Range: 37 018€ - 216 938€
NAF 5 all-time
Valuation method used
Revenue Multiple
310 418 €
×
0.36x
=110 955 €
Range: 37 019€ - 216 939€
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 134 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 (Formation continue d'adultes)
Compare SARL CASA VICTORIA with other companies in the same sector:
Frequently asked questions about SARL CASA VICTORIA
What is the revenue of SARL CASA VICTORIA ?
The revenue of SARL CASA VICTORIA in 2023 is 310 k€.
Is SARL CASA VICTORIA profitable?
SARL CASA VICTORIA recorded a net loss in 2023.
Where is the headquarters of SARL CASA VICTORIA ?
The headquarters of SARL CASA VICTORIA is located in SANTA-MARIA-DI-LOTA (20200).
Where to find the tax return of SARL CASA VICTORIA ?
The tax return of SARL CASA 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 SARL CASA VICTORIA operate?
SARL CASA VICTORIA operates in the sector Formation continue d'adultes (NAF code 85.59A). 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