Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 1969-01-01 (57 years)Status: ActiveBusiness sector: Travaux de plâtrerieLocation: MIOS (33380), Gironde
VALLEE AQUITAINE : revenue, balance sheet and financial ratios
VALLEE AQUITAINE is a French company
founded 57 years ago,
specialized in the sector Travaux de plâtrerie.
Based in MIOS (33380),
this company of category ETI
shows in 2024 a revenue of 4.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - VALLEE AQUITAINE (SIREN 469201412)
Indicator
2024
2023
2021
2019
2018
2017
2016
Revenue
4 003 318 €
7 582 150 €
N/C
5 183 389 €
N/C
N/C
5 747 171 €
Net income
-138 772 €
-26 584 €
-395 495 €
86 383 €
292 858 €
355 479 €
266 575 €
EBITDA
-270 749 €
-164 510 €
N/C
113 496 €
N/C
N/C
358 143 €
Net margin
-3.5%
-0.4%
N/C
1.7%
N/C
N/C
4.6%
Revenue and income statement
In 2024, VALLEE AQUITAINE achieves revenue of 4.0 M€. Activity remains stable over the period (CAGR: -4.4%). Significant drop of -47% vs 2023. After deducting consumption (800 k€), gross margin stands at 3.2 M€, i.e. a rate of 80%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -271 k€, representing -6.8% of revenue. Warning negative scissor effect: despite revenue change (-47%), EBITDA varies by -65%, reducing margin by 4.6 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -139 k€ (-3.5% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
4 003 318 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
3 203 102 €
EBITDA (2024)
?
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
-270 749 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-383 670 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-138 772 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-6.8%
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 1466%. 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 2%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
1465.952%
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
2.353%
Cash flow / Revenue (2024)
?
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
-8.189%
Repayment capacity (2024)
?
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
-2.12
Asset age ratio (2024)
?
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
2017
2018
2019
2021
2023
2024
Debt ratio
11.755
0.768
33.113
33.573
-594.859
492.294
1465.952
Financial autonomy
44.161
42.989
41.585
33.857
-6.64
6.995
2.353
Repayment capacity
0.626
None
None
3.137
None
-2.683
-2.12
Cash flow / Revenue
4.315%
None%
None%
1.813%
None%
-4.28%
-8.189%
Sector positioning
Debt ratio
1465.952024
2021
2023
2024
Q1: 0.39
Med: 14.82
Q3: 43.12
Watch+56 pts over 3 years
In 2024, the debt ratio of VALLEE AQUITAINE (1465.95) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
2.35%2024
2021
2023
2024
Q1: 8.98%
Med: 33.84%
Q3: 53.76%
Watch
In 2024, the financial autonomy of VALLEE AQUITAINE (2.4%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
-2.12 years2024
2023
2024
Q1: 0.0 years
Med: 0.02 years
Q3: 0.73 years
Excellent
In 2024, the repayment capacity of VALLEE AQUITAINE (-2.12) 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 136.83. 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
136.832
Interest coverage (2024)
?
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
-14.842
Liquidity indicators evolution VALLEE AQUITAINE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2021
2023
2024
Liquidity ratio
204.336
179.96
217.636
181.725
127.947
130.986
136.832
Interest coverage
0.219
None
None
0.122
None
-14.521
-14.842
Sector positioning
Liquidity ratio
136.832024
2021
2023
2024
Q1: 146.43
Med: 209.51
Q3: 308.64
Watch
In 2024, the liquidity ratio of VALLEE AQUITAINE (136.83) 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
-14.84x2024
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 1.95x
Watch
In 2024, the interest coverage of VALLEE AQUITAINE (-14.8x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 95 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 98 days. Favorable situation: supplier credit is longer than customer credit by 3 days. Inventory turnover is 3 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 113 days of revenue, i.e. 1.3 M€ to permanently finance. Over 2016-2024, WCR increased by +56%, requiring additional financing.
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
1 259 484 €
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
95 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
98 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
3 j
WCR in days of revenue (2024)
?
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
113 j
WCR and payment terms evolution VALLEE AQUITAINE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2021
2023
2024
Operating WCR
806 328 €
0 €
0 €
1 256 920 €
0 €
1 902 437 €
1 259 484 €
Inventory turnover (days)
4
0
0
3
0
1
3
Customer payment term (days)
58
393
447
84
0
70
95
Supplier payment term (days)
68
371
496
78
0
54
98
Positioning of VALLEE AQUITAINE in its sector
Comparison with sector Travaux de plâtrerie
Valuation estimate
Based on 65 transactions of similar company sales
in 2024,
the value of VALLEE AQUITAINE is estimated at
584 667 €
(range 303 470€ - 763 281€).
The price/revenue ratio is 0.15x
(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 value2024
65 tx
303k€584k€763k€
584 667 €Range: 303 470€ - 763 281€
NAF 4 année 2024
Aggregated at NAF sub-class level
Valuation method used
Revenue Multiple
4 003 318 €
×
0.15x
=584 668 €
Range: 303 471€ - 763 281€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 65 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 (Travaux de plâtrerie)
Compare VALLEE AQUITAINE with other companies in the same sector:
The revenue of VALLEE AQUITAINE in 2024 is 4.0 M€.
Is VALLEE AQUITAINE profitable?
VALLEE AQUITAINE recorded a net loss in 2024.
Where is the headquarters of VALLEE AQUITAINE ?
The headquarters of VALLEE AQUITAINE is located in MIOS (33380), in the department Gironde.
Where to find the tax return of VALLEE AQUITAINE ?
The tax return of VALLEE AQUITAINE 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 VALLEE AQUITAINE operate?
VALLEE AQUITAINE operates in the sector Travaux de plâtrerie (NAF code 43.31Z). 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