Employees: NN (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2007-12-01 (18 years)Status: ActiveBusiness sector: Construction de maisons individuellesLocation: PARIS (75012), Paris
SARL V.A BATIMENT : revenue, balance sheet and financial ratios
SARL V.A BATIMENT is a French company
founded 18 years ago,
specialized in the sector Construction de maisons individuelles.
Based in PARIS (75012),
this company of category PME
shows in 2021 a revenue of 208 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SARL V.A BATIMENT (SIREN 501561328)
Indicator
2021
2020
2019
2018
2017
2016
Revenue
208 083 €
364 591 €
266 462 €
419 652 €
251 835 €
445 118 €
Net income
38 379 €
-5 928 €
-27 143 €
-34 644 €
3 440 €
41 954 €
EBITDA
38 091 €
-1 587 €
-24 719 €
-30 894 €
5 636 €
44 502 €
Net margin
18.4%
-1.6%
-10.2%
-8.3%
1.4%
9.4%
Revenue and income statement
Im Jahr 2021 erzielt SARL V.A BATIMENT einen Umsatz von 208 k€. Der Umsatz geht im Zeitraum 2016-2021 zurück (CAGR: -14.1%). Deutlicher Rückgang von -43% vs 2020. Nach Abzug des Verbrauchs (35 k€) beträgt die Bruttomarge 173 k€, d.h. eine Rate von 83%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht 38 k€, was 18.3% des Umsatzes entspricht. Positiver Schereneffekt: EBITDA-Marge verbessert sich um +18.7 Punkte. Diese hohe EBITDA-Marge bietet starke Selbstfinanzierungskapazität. Das Nettoergebnis beträgt 38 k€, d.h. 18.4% des Umsatzes.
Revenue (2021)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
208 083 €
Gross margin (2021)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
173 092 €
EBITDA (2021)
?
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
38 091 €
EBIT (2021)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
40 437 €
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
38 379 €
EBITDA margin (2021)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
18.2%
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
Die Verschuldungsquote (= Finanzschulden / Eigenkapital x 100) beträgt 0%. Dieses niedrige Niveau spiegelt eine solide Finanzstruktur wider. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 62%. Diese hohe Autonomie bedeutet, dass das Unternehmen den Großteil seiner Vermögenswerte durch Eigenkapital finanziert. Die Schuldenrückzahlungskapazität zeigt, dass es 0.0 Jahre Cashflow braucht. Diese kurze Periode zeigt eine ausgezeichnete Schuldentragfähigkeit. Der Cashflow beträgt 17.2% des Umsatzes. Dieses hohe Niveau bietet eine starke Selbstfinanzierungskapazität.
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
0.108%
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
61.878%
Cash flow / Revenue (2021)
?
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
17.197%
Repayment capacity (2021)
?
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
0.001
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
2016
2017
2018
2019
2020
2021
Debt ratio
0.184
0.434
0.667
36.02
1.065
0.108
Financial autonomy
57.246
66.592
55.74
32.876
21.217
61.878
Repayment capacity
0.003
0.054
-0.008
-0.004
-0.036
0.001
Cash flow / Revenue
9.386%
2.466%
-8.844%
-10.063%
-0.786%
17.197%
Sector positioning
Verschuldungsgrad
0.112021
2019
2020
2021
Q1: 0.05
Med: 17.12
Q3: 82.12
Gut-45 pts over 3 years
Im Jahr 2021 liegt unter dem Median der Branche das verschuldungsgrad von SARL V.A BATIMENT (0.11). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Diese kontrollierte Position spiegelt umsichtiges Management wider.
Finanzielle Autonomie
61.88%2021
2019
2020
2021
Q1: 4.96%
Med: 22.81%
Q3: 43.73%
Ausgezeichnet+14 pts over 3 years
Im Jahr 2021 liegt in den oberen 25% der Branche das finanzielle autonomie von SARL V.A BATIMENT (61.9%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Hohe Autonomie spiegelt finanzielle Unabhängigkeit und Fähigkeit wider, Schocks zu absorbieren.
Rückzahlungsfähigkeit
0.0 ans2021
2019
2020
2021
Q1: 0.0 ans
Med: 0.0 ans
Q3: 1.43 ans
Gut+8 pts over 3 years
Im Jahr 2021 liegt unter dem Median der Branche das rückzahlungsfähigkeit von SARL V.A BATIMENT (0.0 an). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Diese kontrollierte Position spiegelt umsichtiges Management wider.
Liquidity ratios
Die Liquiditätsquote beträgt 248.19. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden. Der Zinsdeckungsgrad (= EBIT / Zinsaufwendungen) beträgt 3.6x. Die Finanzaufwendungen werden vom Betrieb angemessen gedeckt.
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
248.195
Interest coverage (2021)
?
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
3.618
Liquidity indicators evolution SARL V.A BATIMENT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
Liquidity ratio
220.65
288.736
220.295
133.038
114.771
248.195
Interest coverage
2.977
22.072
-3.577
-5.105
-71.393
3.618
Sector positioning
Liquiditätsquote
248.192021
2019
2020
2021
Q1: 124.3
Med: 178.64
Q3: 276.14
Gut+35 pts over 3 years
Im Jahr 2021 liegt über dem Median der Branche das liquiditätsquote von SARL V.A BATIMENT (248.19). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Zinsdeckung
3.62x2021
2019
2020
2021
Q1: 0.0x
Med: 0.0x
Q3: 1.23x
Ausgezeichnet+50 pts over 3 years
Im Jahr 2021 liegt in den oberen 25% der Branche das zinsdeckung von SARL V.A BATIMENT (3.6x). Dieses Verhältnis gibt an, wie oft das Betriebsergebnis die Zinsaufwendungen deckt. Hohe Deckung bedeutet, dass Finanzaufwendungen die Rentabilität wenig belasten.
Working capital requirement (WCR) and payment terms
Der Betriebskapitalbedarf (WCR) misst die zeitliche Lücke. Durchschnittliche Kundenzahlungsfrist: 44 Tage. Lieferantenfrist: 13 Tage. Die Lücke von 31 Tagen belastet den Cashflow. Der WCR repräsentiert 28 Tage Umsatz. Bemerkenswerte WCR-Verbesserung über den Zeitraum (-58%), Freisetzung von Liquidität.
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
16 037 €
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
44 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
13 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 in days of revenue (2021)
?
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
28 j
WCR and payment terms evolution SARL V.A BATIMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
Operating WCR
38 053 €
46 806 €
25 859 €
19 321 €
3 431 €
16 037 €
Inventory turnover (days)
0
48
20
0
0
0
Customer payment term (days)
29
33
9
34
16
44
Supplier payment term (days)
26
21
12
11
9
13
Positioning of SARL V.A BATIMENT in its sector
Comparison with sector Construction de maisons individuelles
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (23 transactions).
This range of 25 872€ to 182 062€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2021
Indicative
25k€51k€182k€
51 317 €Range: 25 872€ - 182 062€
NAF 5 année 2021
How is this estimate calculated?
This estimate is based on the analysis of 23 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 SARL V.A BATIMENT with other companies in the same sector:
Frequently asked questions about SARL V.A BATIMENT
What is the revenue of SARL V.A BATIMENT ?
The revenue of SARL V.A BATIMENT in 2021 is 208 k€.
Is SARL V.A BATIMENT profitable?
Yes, SARL V.A BATIMENT generated a net profit of 38 k€ in 2021.
Where is the headquarters of SARL V.A BATIMENT ?
The headquarters of SARL V.A BATIMENT is located in PARIS (75012), in the department Paris.
Where to find the tax return of SARL V.A BATIMENT ?
The tax return of SARL V.A BATIMENT 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 V.A BATIMENT operate?
SARL V.A BATIMENT 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