SAS VERRES VAGNER : revenue, balance sheet and financial ratios
SAS VERRES VAGNER is a French company
founded 38 years ago,
specialized in the sector Fabrication de verre creux.
Based in TOULOUSE (31100),
this company of category PME
shows in 2022 a revenue of 1.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SAS VERRES VAGNER (SIREN 343669933)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
1 401 065 €
N/C
N/C
1 094 051 €
1 174 371 €
1 104 210 €
1 032 059 €
Net income
121 753 €
155 700 €
94 603 €
80 308 €
50 105 €
3 621 €
45 923 €
24 189 €
8 194 €
EBITDA
N/C
N/C
128 035 €
N/C
N/C
12 867 €
58 933 €
31 661 €
17 942 €
Net margin
N/C
N/C
6.8%
N/C
N/C
0.3%
3.9%
2.2%
0.8%
Revenue and income statement
In 2024, SAS VERRES VAGNER generates positive net income of 122 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 8 k€ -> 122 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
121 753 €
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 4%. 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 80%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2024)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
3.917%
Financial autonomy (2024)
?
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
79.872%
Asset age ratio (2024)
?
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
2024
Debt ratio
6.655
2.899
3.143
1.125
0.159
2.068
6.206
3.661
3.917
Financial autonomy
66.748
64.092
75.487
79.209
77.841
69.632
69.698
75.232
79.872
Repayment capacity
1.718
0.47
0.33
0.878
None
None
0.391
None
None
Cash flow / Revenue
1.688%
2.653%
4.233%
0.581%
None%
None%
7.435%
None%
None%
Sector positioning
Debt ratio
3.922024
2022
2023
2024
Q1: 2.57
Med: 21.14
Q3: 82.74
Good
In 2024, the debt ratio of SAS VERRES VAGNER (3.92) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
79.87%2024
2022
2023
2024
Q1: 26.82%
Med: 44.79%
Q3: 63.76%
Excellent+6 pts over 3 years
In 2024, the financial autonomy of SAS VERRES VAGNER (79.9%) 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
0.39 years2022
2022
Q1: 0.0 years
Med: 0.85 years
Q3: 2.3 years
Good
In 2022, the repayment capacity of SAS VERRES VAGNER (0.39) 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 507.99. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2024)
?
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
507.991
Liquidity indicators evolution SAS VERRES VAGNER
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
287.998
241.01
362.376
392.647
341.699
283.644
298.86
387.416
507.991
Interest coverage
3.578
1.336
1.923
1.119
None
None
0.259
None
None
Sector positioning
Liquidity ratio
507.992024
2022
2023
2024
Q1: 142.42
Med: 233.28
Q3: 375.08
Excellent
In 2024, the liquidity ratio of SAS VERRES VAGNER (507.99) 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
0.26x2022
2022
Q1: 0.21x
Med: 1.8x
Q3: 4.43x
Average
In 2022, the interest coverage of SAS VERRES VAGNER (0.3x) 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.
Operating WCR (2024)
?
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 (2024)
?
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 (2024)
?
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 (2024)
?
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 SAS VERRES VAGNER
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
197 681 €
251 572 €
261 051 €
195 605 €
0 €
0 €
443 647 €
0 €
0 €
Inventory turnover (days)
19
17
17
17
0
0
34
0
0
Customer payment term (days)
58
70
60
46
0
0
49
0
0
Supplier payment term (days)
52
74
43
34
0
0
58
0
0
Positioning of SAS VERRES VAGNER in its sector
Comparison with sector Fabrication de verre creux
Valuation estimate
Based on 228 transactions of similar company sales
(all years),
the value of SAS VERRES VAGNER is estimated at
220 075 €
(range 58 698€ - 522 220€).
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 value2024
228 transactions
58k€220k€522k€
220 075 €Range: 58 698€ - 522 220€
Section all-time
Aggregated at NAF section level
Valuation method used
Net Income Multiple
121 753 €
×
1.8x
=220 076 €
Range: 58 698€ - 522 220€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 228 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 (Fabrication de verre creux)
Compare SAS VERRES VAGNER with other companies in the same sector:
Frequently asked questions about SAS VERRES VAGNER
What is the revenue of SAS VERRES VAGNER ?
The revenue of SAS VERRES VAGNER in 2022 is 1.4 M€.
Is SAS VERRES VAGNER profitable?
Yes, SAS VERRES VAGNER generated a net profit of 122 k€ in 2024.
Where is the headquarters of SAS VERRES VAGNER ?
The headquarters of SAS VERRES VAGNER is located in TOULOUSE (31100), in the department Haute-Garonne.
Where to find the tax return of SAS VERRES VAGNER ?
The tax return of SAS VERRES VAGNER 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 VERRES VAGNER operate?
SAS VERRES VAGNER operates in the sector Fabrication de verre creux (NAF code 23.13Z). 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