Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 1986-05-13 (40 years)Status: ActiveBusiness sector: Location de terrains et d'autres biens immobiliersLocation: POUZAUGES (85700), Vendee
SOC VINCIDIS : revenue, balance sheet and financial ratios
SOC VINCIDIS is a French company
founded 40 years ago,
specialized in the sector Location de terrains et d'autres biens immobiliers.
Based in POUZAUGES (85700),
this company of category PME
shows in 2023 a revenue of 1.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SOC VINCIDIS (SIREN 337823710)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
1 536 151 €
1 522 849 €
1 496 922 €
1 432 544 €
1 440 179 €
1 438 993 €
1 439 776 €
2 033 826 €
1 444 657 €
1 361 740 €
Net income
711 671 €
735 442 €
714 517 €
635 667 €
537 116 €
533 299 €
529 115 €
651 466 €
332 816 €
369 077 €
EBITDA
1 443 426 €
1 415 889 €
1 394 868 €
1 330 196 €
1 336 885 €
1 338 846 €
1 344 888 €
1 862 633 €
1 324 774 €
1 245 809 €
Net margin
46.3%
48.3%
47.7%
44.4%
37.3%
37.1%
36.7%
32.0%
23.0%
27.1%
Revenue and income statement
In 2023, SOC VINCIDIS achieves revenue of 1.5 M€. Revenue is growing positively over 10 years (CAGR: +1.3%). Vs 2022: +1%. After deducting consumption (0 €), gross margin stands at 1.5 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 1.4 M€, representing 94.0% of revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 712 k€, i.e. 46.3% 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
1 536 151 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 536 151 €
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
1 443 426 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
962 073 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
711 671 €
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
94.0%
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 70%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 56%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 2.1 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 77.7% 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
70.386%
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
56.284%
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
77.663%
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
2.075
Asset age ratio (2023)
?
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
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
61.033
49.82
29.706
15.682
8.272
0.546
41.292
84.127
76.732
70.386
Financial autonomy
58.327
64.014
73.222
82.645
88.312
93.61
60.458
52.056
54.345
56.284
Repayment capacity
2.325
1.835
0.842
0.61
0.318
0.021
1.449
2.792
2.389
2.075
Cash flow / Revenue
79.754%
76.466%
74.929%
75.883%
75.513%
74.522%
74.746%
73.893%
76.057%
77.663%
Sector positioning
Debt ratio
70.392023
2021
2022
2023
Q1: -24.56
Med: 7.75
Q3: 165.49
Average
In 2023, the debt ratio of SOC VINCIDIS (70.39) ranks above the median of the sector. This ratio measures the weight of debt relative to equity. A reduction effort could improve financial strength.
Financial autonomy
56.28%2023
2021
2022
2023
Q1: 0.43%
Med: 30.89%
Q3: 76.14%
Good+6 pts over 3 years
In 2023, the financial autonomy of SOC VINCIDIS (56.3%) 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
2.08 years2023
2021
2022
2023
Q1: -0.3 years
Med: 0.44 years
Q3: 10.33 years
Average
In 2023, the repayment capacity of SOC VINCIDIS (2.08) 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 462.29. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 1.4x. Coverage is limited: any activity downturn would jeopardize interest payments.
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
462.29
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
1.444
Liquidity indicators evolution SOC VINCIDIS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
312.86
1302.162
896.764
890.936
1098.543
843.74
196.358
649.654
517.903
462.29
Interest coverage
2.781
2.161
1.2
0.644
0.384
0.134
0.147
1.345
1.404
1.444
Sector positioning
Liquidity ratio
462.292023
2021
2022
2023
Q1: 95.06
Med: 298.09
Q3: 1218.26
Good-8 pts over 3 years
In 2023, the liquidity ratio of SOC VINCIDIS (462.29) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
1.44x2023
2021
2022
2023
Q1: 0.0x
Med: 0.0x
Q3: 16.98x
Good
In 2023, the interest coverage of SOC VINCIDIS (1.4x) 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: 51 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 395 days. Excellent situation: suppliers finance 344 days of the operating cycle (retail model). Overall, WCR represents 26 days of revenue, i.e. 113 k€ to permanently finance. Over 2014-2023, WCR increased by +537%, requiring additional financing.
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
112 692 €
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
51 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
395 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
26 j
WCR and payment terms evolution SOC VINCIDIS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
17 689 €
-14 880 €
-67 462 €
-34 641 €
-34 852 €
-38 381 €
-498 224 €
213 895 €
147 610 €
112 692 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
0
Customer payment term (days)
18
13
10
15
15
12
13
52
34
51
Supplier payment term (days)
946
112
15
54
54
80
462
491
1637
395
Positioning of SOC VINCIDIS in its sector
Comparison with sector Location de terrains et d'autres biens immobiliers
Valuation estimate
Based on 215 transactions of similar company sales
in 2023,
the value of SOC VINCIDIS is estimated at
4 761 922 €
(range 1 346 681€ - 8 076 992€).
With an EBITDA of 1 443 426€, the sector multiple of 5.2x is applied.
The price/revenue ratio is 0.51x
(in line with sector norms).
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 value2023
215 transactions
1346k€4761k€8076k€
4 761 922 €Range: 1 346 681€ - 8 076 992€
NAF 5 année 2023
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 443 426 €×5.2x
Estimation7 438 759 €
1 887 297€ - 11 952 835€
Revenue Multiple30%
1 536 151 €×0.51x
Estimation784 385 €
357 165€ - 1 794 444€
Net Income Multiple20%
711 671 €×5.7x
Estimation4 036 135 €
1 479 419€ - 7 811 207€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 215 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 (Location de terrains et d'autres biens immobiliers)
Compare SOC VINCIDIS with other companies in the same sector:
Yes, SOC VINCIDIS generated a net profit of 712 k€ in 2023.
Where is the headquarters of SOC VINCIDIS ?
The headquarters of SOC VINCIDIS is located in POUZAUGES (85700), in the department Vendee.
Where to find the tax return of SOC VINCIDIS ?
The tax return of SOC VINCIDIS 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 VINCIDIS operate?
SOC VINCIDIS operates in the sector Location de terrains et d'autres biens immobiliers (NAF code 68.20B). 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