Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1988-01-28 (38 years)Status: ActiveBusiness sector: Collecte et traitement des eaux uséesLocation: BRIGNOLES (83170), Var
SOC VAROISE DE VIDANGE : revenue, balance sheet and financial ratios
SOC VAROISE DE VIDANGE is a French company
founded 38 years ago,
specialized in the sector Collecte et traitement des eaux usées.
Based in BRIGNOLES (83170),
this company of category PME
shows in 2022 a revenue of 854 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SOC VAROISE DE VIDANGE (SIREN 343875746)
Indicator
2024
2023
2022
2021
2020
2019
2016
Revenue
N/C
N/C
853 527 €
N/C
N/C
N/C
509 872 €
Net income
231 422 €
242 810 €
234 746 €
253 238 €
237 038 €
204 570 €
127 967 €
EBITDA
N/C
N/C
338 539 €
N/C
N/C
N/C
178 328 €
Net margin
N/C
N/C
27.5%
N/C
N/C
N/C
25.1%
Revenue and income statement
In 2024, SOC VAROISE DE VIDANGE generates positive net income of 231 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 128 k€ -> 231 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
231 422 €
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 5%. 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 91%. 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
4.582%
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
90.66%
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution SOC VAROISE DE VIDANGE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2019
2020
2021
2022
2023
2024
Debt ratio
0.0
3.306
2.33
1.25
10.424
7.022
4.582
Financial autonomy
66.007
84.78
85.503
91.648
85.348
87.334
90.66
Repayment capacity
0.0
None
None
None
0.436
None
None
Cash flow / Revenue
25.286%
None%
None%
None%
29.517%
None%
None%
Sector positioning
Debt ratio
4.582024
2022
2023
2024
Q1: 1.07
Med: 21.28
Q3: 69.04
Good
In 2024, the debt ratio of SOC VAROISE DE VIDANGE (4.58) 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
90.66%2024
2022
2023
2024
Q1: 15.57%
Med: 39.67%
Q3: 57.18%
Excellent+12 pts over 3 years
In 2024, the financial autonomy of SOC VAROISE DE VIDANGE (90.7%) 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
0.44 years2022
2022
Q1: 0.0 years
Med: 0.27 years
Q3: 1.76 years
Average
In 2022, the repayment capacity of SOC VAROISE DE VIDANGE (0.44) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 1807.40. 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
1807.4
Liquidity indicators evolution SOC VAROISE DE VIDANGE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2019
2020
2021
2022
2023
2024
Liquidity ratio
275.153
748.334
782.822
1368.657
1518.434
1399.409
1807.4
Interest coverage
0.021
None
None
None
0.322
None
None
Sector positioning
Liquidity ratio
1807.42024
2022
2023
2024
Q1: 120.31
Med: 188.45
Q3: 284.02
Excellent
In 2024, the liquidity ratio of SOC VAROISE DE VIDANGE (1807.40) 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
0.32x2022
2022
Q1: 0.0x
Med: 0.54x
Q3: 2.49x
Average
In 2022, the interest coverage of SOC VAROISE DE VIDANGE (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 SOC VAROISE DE VIDANGE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2019
2020
2021
2022
2023
2024
Operating WCR
54 679 €
0 €
0 €
0 €
22 849 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
24
0
0
0
11
0
0
Supplier payment term (days)
59
0
0
0
39
0
0
Positioning of SOC VAROISE DE VIDANGE in its sector
Comparison with sector Collecte et traitement des eaux usées
Valuation estimate
Based on 84 transactions of similar company sales
(all years),
the value of SOC VAROISE DE VIDANGE is estimated at
445 176 €
(range 139 431€ - 2 389 986€).
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 value2024
84 tx
139k€445k€2389k€
445 176 €Range: 139 431€ - 2 389 986€
NAF 5 all-time
Valuation method used
Net Income Multiple
231 422 €
×
1.9x
=445 176 €
Range: 139 432€ - 2 389 986€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 84 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 (Collecte et traitement des eaux usées)
Compare SOC VAROISE DE VIDANGE with other companies in the same sector:
Frequently asked questions about SOC VAROISE DE VIDANGE
What is the revenue of SOC VAROISE DE VIDANGE ?
The revenue of SOC VAROISE DE VIDANGE in 2022 is 854 k€.
Is SOC VAROISE DE VIDANGE profitable?
Yes, SOC VAROISE DE VIDANGE generated a net profit of 231 k€ in 2024.
Where is the headquarters of SOC VAROISE DE VIDANGE ?
The headquarters of SOC VAROISE DE VIDANGE is located in BRIGNOLES (83170), in the department Var.
Where to find the tax return of SOC VAROISE DE VIDANGE ?
The tax return of SOC VAROISE DE VIDANGE 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 SOC VAROISE DE VIDANGE operate?
SOC VAROISE DE VIDANGE operates in the sector Collecte et traitement des eaux usées (NAF code 37.00Z). 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