SIREN : 821760394
VALORIC is a French company founded 9 years ago, specialized in the sector Activités des sociétés holding. Based in MONT-SAINT-AIGNAN (76130), this company of category PME shows in 2024 a revenue of 54 k€. Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Data updated on 2026-05-02
Sources : INPI & INSEE SIRENE - Processing : Ministry of Economy
| Indicator | 2024 | 2023 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 54 114 € | 38 917 € | 14 400 € | 30 400 € | 15 700 € | N/C | 3 000 € | 2 917 € |
| Net income | 249 495 € | 284 884 € | 101 554 € | 6 951 € | -11 869 € | -7 495 € | -850 € | 112 998 € |
| EBITDA | 29 021 € | 18 842 € | 3 594 € | 15 742 € | -12 336 € | -7 467 € | -1 166 € | -6 106 € |
| Net margin | 461.1% | 732.0% | 705.2% | 22.9% | -75.6% | N/C | -28.3% | 3873.8% |
In 2024, VALORIC achieves revenue of 54 k€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +44.1%. Vs 2023, growth of +39% (39 k€ -> 54 k€). After deducting consumption (0 €), gross margin stands at 54 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 29 k€, representing 53.6% of revenue. Positive scissor effect: EBITDA margin improves by +5.2 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 249 k€, i.e. 461.1% of revenue. This profit can be retained or distributed to shareholders.
54 114 €
54 114 €
29 021 €
-647 €
249 495 €
53.6%
The debt ratio (= Financial debt / Equity x 100) stands at 56%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 64%. 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 2.4 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 516.5% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
56.279%
63.671%
516.504%
2.448
91.7%
In 2024, the debt ratio of VALORIC (56.28) ranks above the median of the sector. This ratio measures the weight of debt relative to equity. A reduction effort could improve financial strength.
In 2024, the financial autonomy of VALORIC (63.7%) 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.
In 2024, the repayment capacity of VALORIC (2.45) 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.
The liquidity ratio (= Current assets / Current liabilities) stands at 3262.20. 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 82.3x. Operating income very largely covers interest expenses: high safety margin.
3262.204
82.32
In 2024, the liquidity ratio of VALORIC (3262.20) 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.
In 2024, the interest coverage of VALORIC (82.3x) 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) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 5 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 103 days. Excellent situation: suppliers finance 98 days of the operating cycle (retail model). Overall, WCR represents 489 days of revenue, i.e. 74 k€ to permanently finance. Notable WCR improvement over the period (-41%), freeing up cash.
73 556 €
5 j
103 j
0 j
489 j
Based on 54 transactions of similar company sales
in 2024,
the value of VALORIC is estimated at
152 579 €
(range 64 287€ - 504 956€).
With an EBITDA of 29 021€, the sector multiple of 4.8x is applied.
The price/revenue ratio is 0.59x
(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.
Ajustez les pondérations selon votre analyse
This estimate is based on the analysis of 54 actual transactions of similar company sales (same NAF code) registered with BODACC between 2016 and 2025.
This estimate is provided for information purposes only. A precise valuation requires in-depth analysis (assets, liabilities, prospects, market...).
Compare VALORIC with other companies in the same sector:
Voir toutes les statistiques du secteur Activités des sociétés holding
The revenue of VALORIC in 2024 is 54 k€.
Yes, VALORIC generated a net profit of 249 k€ in 2024.
The headquarters of VALORIC is located in MONT-SAINT-AIGNAN (76130), in the department Seine-Maritime.
The tax return of VALORIC 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).
VALORIC 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.