Employees: 00 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2007-08-01 (18 years)Status: ActiveBusiness sector: Fabrication de portes et fenêtres en métalLocation: BOBIGNY (93000), Seine-Saint-Denis
SERRURERIE VILDIEU : revenue, balance sheet and financial ratios
SERRURERIE VILDIEU is a French company
founded 18 years ago,
specialized in the sector Fabrication de portes et fenêtres en métal.
Based in BOBIGNY (93000),
this company of category PME
shows in 2018 a revenue of 2.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SERRURERIE VILDIEU (SIREN 499423788)
Indicator
2021
2018
2017
2016
Revenue
N/C
2 394 322 €
2 295 282 €
1 507 977 €
Net income
155 239 €
-3 933 €
96 330 €
120 675 €
EBITDA
N/C
62 769 €
162 624 €
160 068 €
Net margin
N/C
-0.2%
4.2%
8.0%
Revenue and income statement
In 2021, SERRURERIE VILDIEU generates positive net income of 155 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2021: 121 k€ -> 155 k€.
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
155 239 €
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 298%. 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 6%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
298.38%
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
5.558%
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
2021
Debt ratio
127.993
80.084
144.977
298.38
Financial autonomy
22.85
24.692
19.189
5.558
Repayment capacity
2.856
2.108
12.041
None
Cash flow / Revenue
7.508%
5.703%
1.737%
None%
Sector positioning
Debt ratio
298.382021
2017
2018
2021
Q1: 6.06
Med: 36.1
Q3: 90.57
Watch
In 2021, the debt ratio of SERRURERIE VILDIEU (298.38) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
5.56%2021
2017
2018
2021
Q1: 20.2%
Med: 37.46%
Q3: 54.81%
Watch-5 pts over 3 years
In 2021, the financial autonomy of SERRURERIE VILDIEU (5.6%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
12.04 years2018
2017
2018
Q1: 0.0 years
Med: 0.43 years
Q3: 1.67 years
Watch
In 2018, the repayment capacity of SERRURERIE VILDIEU (12.04) 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 122.77. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
122.765
Liquidity indicators evolution SERRURERIE VILDIEU
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2021
Liquidity ratio
194.775
172.234
223.33
122.765
Interest coverage
0.42
0.896
9.057
None
Sector positioning
Liquidity ratio
122.772021
2017
2018
2021
Q1: 160.86
Med: 227.4
Q3: 321.84
Watch-20 pts over 3 years
In 2021, the liquidity ratio of SERRURERIE VILDIEU (122.77) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
9.06x2018
2017
2018
Q1: 0.0x
Med: 0.92x
Q3: 5.37x
Excellent+30 pts over 2 years
In 2018, the interest coverage of SERRURERIE VILDIEU (9.1x) 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 (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
0 €
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
0 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
0 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 and payment terms evolution SERRURERIE VILDIEU
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2021
Operating WCR
346 322 €
776 127 €
1 003 245 €
0 €
Inventory turnover (days)
3
18
17
0
Customer payment term (days)
97
121
157
0
Supplier payment term (days)
105
85
60
0
Positioning of SERRURERIE VILDIEU in its sector
Comparison with sector Fabrication de portes et fenêtres en métal
Valuation estimate
Based on 75 transactions of similar company sales
(all years),
the value of SERRURERIE VILDIEU is estimated at
412 826 €
(range 216 150€ - 976 213€).
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 value2021
75 tx
216k€412k€976k€
412 826 €Range: 216 150€ - 976 213€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation method used
Net Income Multiple
155 239 €
×
2.7x
=412 827 €
Range: 216 151€ - 976 213€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 75 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 portes et fenêtres en métal)
Compare SERRURERIE VILDIEU with other companies in the same sector:
Frequently asked questions about SERRURERIE VILDIEU
What is the revenue of SERRURERIE VILDIEU ?
The revenue of SERRURERIE VILDIEU in 2018 is 2.4 M€.
Is SERRURERIE VILDIEU profitable?
Yes, SERRURERIE VILDIEU generated a net profit of 155 k€ in 2021.
Where is the headquarters of SERRURERIE VILDIEU ?
The headquarters of SERRURERIE VILDIEU is located in BOBIGNY (93000), in the department Seine-Saint-Denis.
Where to find the tax return of SERRURERIE VILDIEU ?
The tax return of SERRURERIE VILDIEU 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 SERRURERIE VILDIEU operate?
SERRURERIE VILDIEU operates in the sector Fabrication de portes et fenêtres en métal (NAF code 25.12Z). 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