Employees: NN (None)Legal category: SCA (commandite par actions)Size: ETICreation date: 2019-12-17 (6 years)Status: ActiveBusiness sector: Promotion immobilière d'autres bâtimentsLocation: LYON (69006), Rhone
SAS VENISSIEUX LYVET : revenue, balance sheet and financial ratios
SAS VENISSIEUX LYVET is a French company
founded 6 years ago,
specialized in the sector Promotion immobilière d'autres bâtiments.
Based in LYON (69006),
this company of category ETI
shows in 2023 a revenue of 160 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SAS VENISSIEUX LYVET (SIREN 881249411)
Indicator
2023
2022
2021
2020
Revenue
160 356 €
18 665 665 €
N/C
N/C
Net income
358 490 €
1 533 582 €
-71 442 €
-158 041 €
EBITDA
477 985 €
1 968 281 €
-71 442 €
-158 041 €
Net margin
223.6%
8.2%
N/C
N/C
Revenue and income statement
In 2023, SAS VENISSIEUX LYVET achieves revenue of 160 k€. Revenue is declining over the period 2022-2023 (CAGR: -99.1%). Significant drop of -99% vs 2022. After deducting consumption (-495 k€), gross margin stands at 655 k€, i.e. a rate of 408%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 478 k€, representing 298.1% of revenue. Positive scissor effect: EBITDA margin improves by +287.5 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 358 k€, i.e. 223.6% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
160 356 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
654 939 €
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
477 985 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
477 986 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
358 490 €
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
298.1%
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 0%. 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 31%. The balance between equity and debt is satisfactory. Cash flow represents 223.6% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
0.0%
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
30.88%
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
223.559%
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
0.0
Solvency indicators evolution SAS VENISSIEUX LYVET
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2020
2021
2022
2023
Debt ratio
-839.523
0.0
0.0
0.0
Financial autonomy
-1.09
-1.017
31.534
30.88
Repayment capacity
-8.289
0.0
0.0
0.0
Cash flow / Revenue
None%
None%
8.216%
223.559%
Sector positioning
Debt ratio
0.02023
2021
2022
2023
Q1: 0.0
Med: 2.88
Q3: 157.63
Excellent
In 2023, the debt ratio of SAS VENISSIEUX LYVET (0.00) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
30.88%2023
2021
2022
2023
Q1: 0.0%
Med: 13.21%
Q3: 56.26%
Good+35 pts over 3 years
In 2023, the financial autonomy of SAS VENISSIEUX LYVET (30.9%) 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
0.0 years2023
2021
2022
2023
Q1: -4.66 years
Med: 0.0 years
Q3: 1.73 years
Good
In 2023, the repayment capacity of SAS VENISSIEUX LYVET (0.00) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 144.68. 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
144.677
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
0.0
Liquidity indicators evolution SAS VENISSIEUX LYVET
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2020
2021
2022
2023
Liquidity ratio
2679.228
481.288
146.058
144.677
Interest coverage
0.0
0.0
0.0
0.0
Sector positioning
Liquidity ratio
144.682023
2021
2022
2023
Q1: 132.11
Med: 342.76
Q3: 1124.76
Average-30 pts over 3 years
In 2023, the liquidity ratio of SAS VENISSIEUX LYVET (144.68) 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
0.0x2023
2021
2022
2023
Q1: -8.68x
Med: 0.0x
Q3: 3.13x
Good
In 2023, the interest coverage of SAS VENISSIEUX LYVET (0.0x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 304 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: -568 days. The gap of 872 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 731 days of revenue, i.e. 326 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
325 662 €
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
304 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
-568 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
731 j
WCR and payment terms evolution SAS VENISSIEUX LYVET
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2020
2021
2022
2023
Operating WCR
0 €
0 €
1 325 636 €
325 662 €
Inventory turnover (days)
0
0
3
0
Customer payment term (days)
0
0
9
304
Supplier payment term (days)
1
155
265
-568
Positioning of SAS VENISSIEUX LYVET in its sector
Comparison with sector Promotion immobilière d'autres bâtiments
Valuation estimate
Based on 80 transactions of similar company sales
(all years),
the value of SAS VENISSIEUX LYVET is estimated at
421 638 €
(range 156 169€ - 1 225 718€).
With an EBITDA of 477 985€, the sector multiple of 1.0x is applied.
The price/revenue ratio is 0.28x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2023
80 tx
156k€421k€1225k€
421 638 €Range: 156 169€ - 1 225 718€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
477 985 €×1.0x
Estimation479 594 €
198 048€ - 1 458 659€
Revenue Multiple30%
160 356 €×0.28x
Estimation44 861 €
16 132€ - 110 334€
Net Income Multiple20%
358 490 €×2.3x
Estimation841 916 €
261 533€ - 2 316 442€
How is this estimate calculated?
This estimate is based on the analysis of 80 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 (Promotion immobilière d'autres bâtiments)
Compare SAS VENISSIEUX LYVET with other companies in the same sector:
Frequently asked questions about SAS VENISSIEUX LYVET
What is the revenue of SAS VENISSIEUX LYVET ?
The revenue of SAS VENISSIEUX LYVET in 2023 is 160 k€.
Is SAS VENISSIEUX LYVET profitable?
Yes, SAS VENISSIEUX LYVET generated a net profit of 358 k€ in 2023.
Where is the headquarters of SAS VENISSIEUX LYVET ?
The headquarters of SAS VENISSIEUX LYVET is located in LYON (69006), in the department Rhone.
Where to find the tax return of SAS VENISSIEUX LYVET ?
The tax return of SAS VENISSIEUX LYVET 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 SAS VENISSIEUX LYVET operate?
SAS VENISSIEUX LYVET operates in the sector Promotion immobilière d'autres bâtiments (NAF code 41.10C). 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