Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2017-12-07 (8 years)Status: ActiveBusiness sector: Promotion immobilière de logementsLocation: CHAVANOD (74650), Haute-Savoie
VAL D'ISERE ALASKA LODGE : revenue, balance sheet and financial ratios
VAL D'ISERE ALASKA LODGE is a French company
founded 8 years ago,
specialized in the sector Promotion immobilière de logements.
Based in CHAVANOD (74650),
this company of category PME
shows in 2022 a revenue of 19 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - VAL D'ISERE ALASKA LODGE (SIREN 833916174)
Indicator
2022
2021
2018
Revenue
18 750 €
12 152 437 €
17 000 €
Net income
-129 980 €
247 598 €
11 738 €
EBITDA
20 972 €
427 570 €
14 981 €
Net margin
-693.2%
2.0%
69.0%
Revenue and income statement
In 2022, VAL D'ISERE ALASKA LODGE achieves revenue of 19 k€. Revenue is growing positively over 3 years (CAGR: +2.5%). Significant drop of -100% vs 2021. After deducting consumption (0 €), gross margin stands at 19 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 21 k€, representing 111.9% of revenue. Positive scissor effect: EBITDA margin improves by +108.3 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Net income is negative at -130 k€ (-693.2% of revenue), which will impact equity.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
18 750 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
18 750 €
EBITDA (2022)
?
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
20 972 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
21 271 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-129 980 €
EBITDA margin (2022)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
111.9%
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 22%. The balance between equity and debt is satisfactory.
Debt ratio (2022)
?
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 (2022)
?
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
22.142%
Cash flow / Revenue (2022)
?
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
-693.227%
Repayment capacity (2022)
?
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 VAL D'ISERE ALASKA LODGE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2021
2022
Debt ratio
22469.611
1147.52
0.0
Financial autonomy
0.428
5.755
22.142
Repayment capacity
243.839
12.81
0.0
Cash flow / Revenue
69.047%
2.037%
-693.227%
Sector positioning
Debt ratio
0.02022
2018
2021
2022
Q1: 0.0
Med: 9.78
Q3: 170.47
Excellent-50 pts over 3 years
In 2022, the debt ratio of VAL D'ISERE ALASKA LODGE (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
22.14%2022
2018
2021
2022
Q1: 0.08%
Med: 16.67%
Q3: 57.8%
Good+28 pts over 3 years
In 2022, the financial autonomy of VAL D'ISERE ALASKA LODGE (22.1%) 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 years2022
2018
2021
2022
Q1: -1.96 years
Med: 0.0 years
Q3: 2.58 years
Good-25 pts over 3 years
In 2022, the repayment capacity of VAL D'ISERE ALASKA LODGE (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 128.23. 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 830.5x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2022)
?
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
128.229
Interest coverage (2022)
?
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
830.541
Liquidity indicators evolution VAL D'ISERE ALASKA LODGE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2018
2021
2022
Liquidity ratio
2885.286
354.515
128.229
Interest coverage
0.0
0.0
830.541
Sector positioning
Liquidity ratio
128.232022
2018
2021
2022
Q1: 141.58
Med: 338.94
Q3: 1019.12
Watch-52 pts over 3 years
In 2022, the liquidity ratio of VAL D'ISERE ALASKA LODGE (128.23) 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
830.54x2022
2018
2021
2022
Q1: -3.69x
Med: 0.0x
Q3: 3.08x
Excellent+25 pts over 3 years
In 2022, the interest coverage of VAL D'ISERE ALASKA LODGE (830.5x) 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. Average customer payment term: 10 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: -4739 days. The gap of 4749 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Inventory turnover is 47 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 9025 days of revenue, i.e. 470 k€ to permanently finance. Notable WCR improvement over the period (-84%), freeing up cash.
Operating WCR (2022)
?
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
470 054 €
Customer credit (2022)
?
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
10 j
Supplier credit (2022)
?
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
-4739 j
Inventory turnover (2022)
?
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
47 j
WCR in days of revenue (2022)
?
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
9025 j
WCR and payment terms evolution VAL D'ISERE ALASKA LODGE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2021
2022
Operating WCR
2 963 989 €
4 468 208 €
470 054 €
Inventory turnover (days)
61657
1
47
Customer payment term (days)
0
0
10
Supplier payment term (days)
10
92
-4739
Positioning of VAL D'ISERE ALASKA LODGE in its sector
Comparison with sector Promotion immobilière de logements
Valuation estimate
Based on 80 transactions of similar company sales
(all years),
the value of VAL D'ISERE ALASKA LODGE is estimated at
15 118 €
(range 6 138€ - 44 837€).
With an EBITDA of 20 972€, 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 value2022
80 tx
6k€15k€44k€
15 118 €Range: 6 138€ - 44 837€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
20 972 €×1.0x
Estimation21 043 €
8 690€ - 64 000€
Revenue Multiple30%
18 750 €×0.28x
Estimation5 246 €
1 886€ - 12 901€
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 de logements)
Compare VAL D'ISERE ALASKA LODGE with other companies in the same sector:
Frequently asked questions about VAL D'ISERE ALASKA LODGE
What is the revenue of VAL D'ISERE ALASKA LODGE ?
The revenue of VAL D'ISERE ALASKA LODGE in 2022 is 19 k€.
Is VAL D'ISERE ALASKA LODGE profitable?
VAL D'ISERE ALASKA LODGE recorded a net loss in 2022.
Where is the headquarters of VAL D'ISERE ALASKA LODGE ?
The headquarters of VAL D'ISERE ALASKA LODGE is located in CHAVANOD (74650), in the department Haute-Savoie.
Where to find the tax return of VAL D'ISERE ALASKA LODGE ?
The tax return of VAL D'ISERE ALASKA LODGE 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 VAL D'ISERE ALASKA LODGE operate?
VAL D'ISERE ALASKA LODGE operates in the sector Promotion immobilière de logements (NAF code 41.10A). 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