VALIER-BRASIER ET PARTENAIRES ASSURANCES : revenue, balance sheet and financial ratios

VALIER-BRASIER ET PARTENAIRES ASSURANCES is a French company founded 8 years ago, specialized in the sector Activités des agents et courtiers d'assurances. Based in POITIERS (86000), this company of category PME shows in 2021 a revenue of 8 k€. Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.

Data updated on 2026-05-09

Sources : INPI & INSEE SIRENE - Processing : Ministry of Economy

Financial history - VALIER-BRASIER ET PARTENAIRES ASSURANCES (SIREN 829646306)
Indicator 2021 2020
Revenue 8 227 € 25 927 €
Net income 1 039 € 11 603 €
EBITDA 1 064 € 18 773 €
Net margin 12.6% 44.8%

Revenue and income statement

In 2021, VALIER-BRASIER ET PARTENAIRES ASSURANCES achieves revenue of 8 k€. Significant drop of -68% vs 2020. After deducting consumption (0 €), gross margin stands at 8 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 1 k€, representing 12.9% of revenue. Warning negative scissor effect: despite revenue change (-68%), EBITDA varies by -94%, reducing margin by 59.5 pts. This reflects costs rising faster than revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 1 k€, i.e. 12.6% of revenue. This profit can be retained or distributed to shareholders.

Revenue (2021) ?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production

8 227 €

Gross margin (2021) ?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed

8 227 €

EBITDA (2021) ?
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

1 064 €

EBIT (2021) ?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals

1 039 €

Net income (2021) ?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax

1 039 €

EBITDA margin (2021) ?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability
5-10% : Average
< 5% : Low

12.9%

Loading income statement...

Chart evolution

Show :

Assets

Loading data...

Liabilities

Loading data...

Solvency and debt ratios

The debt ratio (= Financial debt / Equity x 100) stands at 1%. 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 99%. 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 0.1 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 12.6% 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 (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

0.774%

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

99.242%

Cash flow / Revenue (2021) ?
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

12.629%

Repayment capacity (2021) ?
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

0.074

Solvency indicators evolution
VALIER-BRASIER ET PARTENAIRES ASSURANCES

Sector positioning

Debt ratio
0.77 2021
2020
2021
Q1: 0.06
Med: 13.38
Q3: 70.46
Good -49 pts over 2 years

In 2021, the debt ratio of VALIER-BRASIER ET PARTENA... (0.77) 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
99.24% 2021
2020
2021
Q1: 17.05%
Med: 46.59%
Q3: 72.43%
Excellent +15 pts over 2 years

In 2021, the financial autonomy of VALIER-BRASIER ET PARTENA... (99.2%) 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
0.07 years 2021
2020
2021
Q1: 0.0 years
Med: 0.16 years
Q3: 2.51 years
Good -17 pts over 2 years

In 2021, the repayment capacity of VALIER-BRASIER ET PARTENA... (0.07) 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.

Positioning of VALIER-BRASIER ET PARTENAIRES ASSURANCES in its sector

Comparison with sector Activités des agents et courtiers d'assurances

Valuation estimate

Indicative estimate only : the number of comparable transactions in this sector is limited (44 transactions). This range of 1 326€ to 6 612€ is provided for information purposes only and requires in-depth analysis to be confirmed.

Estimated enterprise value 2021
Indicative
1k€ 4k€ 6k€
4 496 € Range: 1 326€ - 6 612€
NAF 5 année 2021

Valuation evolution

How is this estimate calculated?

This estimate is based on the analysis of 44 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 agents et courtiers d'assurances)

Compare VALIER-BRASIER ET PARTENAIRES ASSURANCES with other companies in the same sector:

Voir toutes les statistiques du secteur Activités des agents et courtiers d'assurances

Frequently asked questions about VALIER-BRASIER ET PARTENAIRES ASSURANCES

What is the revenue of VALIER-BRASIER ET PARTENAIRES ASSURANCES ?

The revenue of VALIER-BRASIER ET PARTENAIRES ASSURANCES in 2021 is 8 k€.

Is VALIER-BRASIER ET PARTENAIRES ASSURANCES profitable?

Yes, VALIER-BRASIER ET PARTENAIRES ASSURANCES generated a net profit of 1 k€ in 2021.

Where is the headquarters of VALIER-BRASIER ET PARTENAIRES ASSURANCES ?

The headquarters of VALIER-BRASIER ET PARTENAIRES ASSURANCES is located in POITIERS (86000), in the department Vienne.

Where to find the tax return of VALIER-BRASIER ET PARTENAIRES ASSURANCES ?

The tax return of VALIER-BRASIER ET PARTENAIRES ASSURANCES 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 VALIER-BRASIER ET PARTENAIRES ASSURANCES operate?

VALIER-BRASIER ET PARTENAIRES ASSURANCES operates in the sector Activités des agents et courtiers d'assurances (NAF code 66.22Z). See the 'Sector positioning' section above to compare the company with its competitors.