VALCO GROUP FRANCE : revenue, balance sheet and financial ratios
VALCO GROUP FRANCE is a French company
founded 36 years ago,
specialized in the sector Activités des sociétés holding.
Based in RUFFEC (16700),
this company of category PME
shows in 2022 a revenue of 751 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - VALCO GROUP FRANCE (SIREN 353495849)
Indicator
2022
2021
2020
2019
2018
2016
Revenue
751 032 €
980 435 €
533 901 €
343 403 €
583 721 €
922 161 €
Net income
170 619 €
2 032 453 €
-1 310 484 €
-1 137 587 €
-1 441 694 €
676 091 €
EBITDA
-49 225 €
-15 349 €
-120 109 €
-59 944 €
-122 751 €
-825 417 €
Net margin
22.7%
207.3%
-245.5%
-331.3%
-247.0%
73.3%
Revenue and income statement
In 2022, VALCO GROUP FRANCE achieves revenue of 751 k€. Activity remains stable over the period (CAGR: -3.4%). Significant drop of -23% vs 2021. After deducting consumption (0 €), gross margin stands at 751 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 -49 k€, representing -6.6% of revenue. Warning negative scissor effect: despite revenue change (-23%), EBITDA varies by -221%, reducing margin by 5.0 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 171 k€, i.e. 22.7% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
751 032 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
751 032 €
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
-49 225 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-16 622 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
170 619 €
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
-6.6%
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 1206%. 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 7%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
1205.746%
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
7.332%
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
-111.68%
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
-15.24
Asset age ratio (2022)
?
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
2018
2019
2020
2021
2022
Debt ratio
156.467
930.551
3738.698
-1885.349
972.225
1205.746
Financial autonomy
37.287
9.338
2.511
-5.504
9.175
7.332
Repayment capacity
36.545
-24.506
-365.612
-12.519
6.106
-15.24
Cash flow / Revenue
26.541%
-86.501%
-10.651%
-223.536%
213.879%
-111.68%
Sector positioning
Debt ratio
1205.752022
2020
2021
2022
Q1: 0.1
Med: 13.78
Q3: 79.91
Average+50 pts over 3 years
In 2022, the debt ratio of VALCO GROUP FRANCE (1205.75) 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
7.33%2022
2020
2021
2022
Q1: 21.11%
Med: 62.06%
Q3: 90.2%
Average
In 2022, the financial autonomy of VALCO GROUP FRANCE (7.3%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
-15.24 years2022
2020
2021
2022
Q1: 0.0 years
Med: 0.1 years
Q3: 3.28 years
Excellent
In 2022, the repayment capacity of VALCO GROUP FRANCE (-15.24) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 1278.10. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
1278.099
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
-566.615
Liquidity indicators evolution VALCO GROUP FRANCE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2018
2019
2020
2021
2022
Liquidity ratio
1331.609
1546.521
1616.496
3804.717
3953.61
1278.099
Interest coverage
-71.177
-827.931
-1837.677
-968.464
-1251.762
-566.615
Sector positioning
Liquidity ratio
1278.12022
2020
2021
2022
Q1: 111.66
Med: 499.96
Q3: 2835.13
Good-17 pts over 3 years
In 2022, the liquidity ratio of VALCO GROUP FRANCE (1278.10) 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
-566.62x2022
2020
2021
2022
Q1: -53.22x
Med: 0.0x
Q3: 0.0x
Average
In 2022, the interest coverage of VALCO GROUP FRANCE (-566.6x) 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. Average customer payment term: 703 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 203 days. The gap of 500 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 3392 days of revenue, i.e. 7.1 M€ to permanently finance.
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
7 076 321 €
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
703 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
203 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
0 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
3392 j
WCR and payment terms evolution VALCO GROUP FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2018
2019
2020
2021
2022
Operating WCR
8 118 724 €
6 773 207 €
6 657 636 €
6 685 183 €
6 430 271 €
7 076 321 €
Inventory turnover (days)
0
0
0
0
0
0
Customer payment term (days)
122
226
604
484
354
703
Supplier payment term (days)
95
231
367
98
36
203
Positioning of VALCO GROUP FRANCE in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 70 transactions of similar company sales
in 2022,
the value of VALCO GROUP FRANCE is estimated at
554 136 €
(range 205 246€ - 1 004 607€).
The price/revenue ratio is 0.67x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2022
70 tx
205k€554k€1004k€
554 136 €Range: 205 246€ - 1 004 607€
NAF 5 année 2022
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
751 032 €×0.67x
Estimation501 580 €
205 543€ - 817 452€
Net Income Multiple20%
170 619 €×3.7x
Estimation632 971 €
204 801€ - 1 285 341€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 70 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 (Activités des sociétés holding)
Compare VALCO GROUP FRANCE with other companies in the same sector:
Frequently asked questions about VALCO GROUP FRANCE
What is the revenue of VALCO GROUP FRANCE ?
The revenue of VALCO GROUP FRANCE in 2022 is 751 k€.
Is VALCO GROUP FRANCE profitable?
Yes, VALCO GROUP FRANCE generated a net profit of 171 k€ in 2022.
Where is the headquarters of VALCO GROUP FRANCE ?
The headquarters of VALCO GROUP FRANCE is located in RUFFEC (16700), in the department Charente.
Where to find the tax return of VALCO GROUP FRANCE ?
The tax return of VALCO GROUP FRANCE 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 VALCO GROUP FRANCE operate?
VALCO GROUP FRANCE operates in the sector Activités des sociétés holding (NAF code 64.20Z). 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