Employees: NN (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2019-05-29 (6 years)Status: ActiveBusiness sector: Débits de boissonsLocation: ANGERS (49100), Maine-et-Loire
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
SARL LECOEUVRE VEDIS : revenue, balance sheet and financial ratios
SARL LECOEUVRE VEDIS is a French company
founded 6 years ago,
specialized in the sector Débits de boissons.
Based in ANGERS (49100),
this company of category PME
shows in 2022 a revenue of 143 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SARL LECOEUVRE VEDIS (SIREN 851258251)
Indicator
2023
2022
2020
Revenue
N/C
142 676 €
N/C
Net income
11 165 €
245 €
21 616 €
EBITDA
N/C
3 359 €
N/C
Net margin
N/C
0.2%
N/C
Revenue and income statement
In 2023, SARL LECOEUVRE VEDIS generates positive net income of 11 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2020-2023: 22 k€ -> 11 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
11 165 €
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 195%. 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 32%. 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
194.927%
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
32.074%
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
2020
2022
2023
Debt ratio
805.452
254.557
194.927
Financial autonomy
10.407
26.484
32.074
Repayment capacity
None
75.057
None
Cash flow / Revenue
None%
1.592%
None%
Sector positioning
Debt ratio
194.932023
2020
2022
2023
Q1: 0.55
Med: 35.51
Q3: 140.89
Average
In 2023, the debt ratio of SARL LECOEUVRE VEDIS (194.93) 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
32.07%2023
2020
2022
2023
Q1: 6.1%
Med: 28.02%
Q3: 53.5%
Good+28 pts over 3 years
In 2023, the financial autonomy of SARL LECOEUVRE VEDIS (32.1%) 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
75.06 years2022
2022
Q1: -0.0 years
Med: 0.59 years
Q3: 3.47 years
Watch
In 2022, the repayment capacity of SARL LECOEUVRE VEDIS (75.06) 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 149.17. 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
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2020
2022
2023
Liquidity ratio
194.085
180.886
149.173
Interest coverage
None
32.331
None
Sector positioning
Liquidity ratio
149.172023
2020
2022
2023
Q1: 61.98
Med: 138.84
Q3: 273.03
Good-10 pts over 3 years
In 2023, the liquidity ratio of SARL LECOEUVRE VEDIS (149.17) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
32.33x2022
2022
Q1: 0.0x
Med: 0.28x
Q3: 3.77x
Excellent
In 2022, the interest coverage of SARL LECOEUVRE VEDIS (32.3x) 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 SARL LECOEUVRE VEDIS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2020
2022
2023
Operating WCR
0 €
-9 143 €
0 €
Inventory turnover (days)
0
8
0
Customer payment term (days)
0
0
0
Supplier payment term (days)
0
5
0
Positioning of SARL LECOEUVRE VEDIS in its sector
Comparison with sector Débits de boissons
Valuation estimate
Based on 123 transactions of similar company sales
in 2023,
the value of SARL LECOEUVRE VEDIS is estimated at
92 445 €
(range 37 912€ - 163 136€).
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
123 transactions
37k€92k€163k€
92 445 €Range: 37 912€ - 163 136€
NAF 5 année 2023
Valuation method used
Net Income Multiple
11 165 €
×
8.3x
=92 445 €
Range: 37 912€ - 163 136€
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 123 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 (Débits de boissons)
Compare SARL LECOEUVRE VEDIS with other companies in the same sector:
Frequently asked questions about SARL LECOEUVRE VEDIS
What is the revenue of SARL LECOEUVRE VEDIS ?
The revenue of SARL LECOEUVRE VEDIS in 2022 is 143 k€.
Is SARL LECOEUVRE VEDIS profitable?
Yes, SARL LECOEUVRE VEDIS generated a net profit of 11 k€ in 2023.
Where is the headquarters of SARL LECOEUVRE VEDIS ?
The headquarters of SARL LECOEUVRE VEDIS is located in ANGERS (49100), in the department Maine-et-Loire.
Where to find the tax return of SARL LECOEUVRE VEDIS ?
The tax return of SARL LECOEUVRE VEDIS 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 LECOEUVRE VEDIS operate?
SARL LECOEUVRE VEDIS operates in the sector Débits de boissons (NAF code 56.30Z). 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