Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1997-05-20 (28 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: BEAUVAIS (60000), Oise
VANHOOREN INVESTISSEMENT : revenue, balance sheet and financial ratios
VANHOOREN INVESTISSEMENT is a French company
founded 28 years ago,
specialized in the sector Activités des sièges sociaux.
Based in BEAUVAIS (60000),
this company of category PME
shows in 2024 a revenue of 266 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - VANHOOREN INVESTISSEMENT (SIREN 412658775)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
265 800 €
N/C
N/C
N/C
N/C
256 800 €
257 812 €
256 800 €
256 800 €
Net income
552 388 €
281 250 €
258 210 €
239 024 €
190 630 €
208 115 €
135 901 €
140 770 €
182 480 €
EBITDA
14 773 €
N/C
N/C
N/C
N/C
27 822 €
4 963 €
25 337 €
26 700 €
Net margin
207.8%
N/C
N/C
N/C
N/C
81.0%
52.7%
54.8%
71.1%
Revenue and income statement
In 2024, VANHOOREN INVESTISSEMENT achieves revenue of 266 k€. Revenue is growing positively over 9 years (CAGR: +0.4%). After deducting consumption (0 €), gross margin stands at 266 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 15 k€, representing 5.6% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 552 k€, i.e. 207.8% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
265 800 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
265 800 €
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
14 773 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
13 241 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
552 388 €
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
5.6%
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 22%. 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 82%. 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 0.9 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 207.8% 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 (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
21.52%
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
81.668%
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
207.752%
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
0.866
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
2020
2021
2022
2023
2024
Debt ratio
9.944
13.199
12.449
8.427
7.898
7.355
0.077
15.555
21.52
Financial autonomy
86.683
86.005
86.9
91.082
88.51
89.303
97.889
85.134
81.668
Repayment capacity
0.685
1.095
1.236
0.555
None
None
None
None
0.866
Cash flow / Revenue
61.282%
54.69%
48.57%
79.761%
None%
None%
None%
None%
207.752%
Sector positioning
Debt ratio
21.522024
2022
2023
2024
Q1: 0.06
Med: 14.64
Q3: 89.5
Average+27 pts over 3 years
In 2024, the debt ratio of VANHOOREN INVESTISSEMENT (21.52) 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
81.67%2024
2022
2023
2024
Q1: 11.6%
Med: 51.97%
Q3: 85.23%
Good
In 2024, the financial autonomy of VANHOOREN INVESTISSEMENT (81.7%) 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.
Repayment capacity
0.87 years2024
2024
Q1: 0.0 years
Med: 0.21 years
Q3: 3.74 years
Average
In 2024, the repayment capacity of VANHOOREN INVESTISSEMENT (0.87) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 9218.25. 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 141.1x. Operating income very largely covers interest expenses: high safety margin.
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
9218.254
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
713.064
1457.116
1977.994
3707.409
1125.408
1311.1
2560.65
3787.316
9218.254
Interest coverage
13.798
13.577
30.244
4.32
None
None
None
None
141.102
Sector positioning
Liquidity ratio
9218.252024
2022
2023
2024
Q1: 116.82
Med: 458.52
Q3: 2178.3
Excellent
In 2024, the liquidity ratio of VANHOOREN INVESTISSEMENT (9218.25) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
141.1x2024
2024
Q1: -45.38x
Med: 0.0x
Q3: 2.89x
Excellent
In 2024, the interest coverage of VANHOOREN INVESTISSEMENT (141.1x) 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 32 days. Excellent situation: suppliers finance 32 days of the operating cycle (retail model). Overall, WCR represents 773 days of revenue, i.e. 571 k€ to permanently finance. Over 2016-2024, WCR increased by +54%, 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
570 784 €
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
0 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
32 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
0 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
773 j
WCR and payment terms evolution VANHOOREN INVESTISSEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
371 312 €
491 988 €
562 974 €
669 041 €
0 €
0 €
0 €
0 €
570 784 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
0
0
1
0
0
0
0
0
0
Supplier payment term (days)
216
124
64
41
0
0
0
0
32
Positioning of VANHOOREN INVESTISSEMENT in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 103 transactions of similar company sales
in 2024,
the value of VANHOOREN INVESTISSEMENT is estimated at
1 117 687 €
(range 381 422€ - 2 950 725€).
With an EBITDA of 14 773€, the sector multiple of 5.0x is applied.
The price/revenue ratio is 0.38x
(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.
Estimated enterprise value2024
103 transactions
381k€1117k€2950k€
1 117 687 €Range: 381 422€ - 2 950 725€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
14 773 €×5.0x
Estimation74 328 €
12 795€ - 122 961€
Revenue Multiple30%
265 800 €×0.38x
Estimation100 371 €
47 840€ - 202 714€
Net Income Multiple20%
552 388 €×9.5x
Estimation5 252 060 €
1 803 365€ - 14 142 153€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 103 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 sièges sociaux)
Compare VANHOOREN INVESTISSEMENT with other companies in the same sector:
Frequently asked questions about VANHOOREN INVESTISSEMENT
What is the revenue of VANHOOREN INVESTISSEMENT ?
The revenue of VANHOOREN INVESTISSEMENT in 2024 is 266 k€.
Is VANHOOREN INVESTISSEMENT profitable?
Yes, VANHOOREN INVESTISSEMENT generated a net profit of 552 k€ in 2024.
Where is the headquarters of VANHOOREN INVESTISSEMENT ?
The headquarters of VANHOOREN INVESTISSEMENT is located in BEAUVAIS (60000), in the department Oise.
Where to find the tax return of VANHOOREN INVESTISSEMENT ?
The tax return of VANHOOREN INVESTISSEMENT 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 VANHOOREN INVESTISSEMENT operate?
VANHOOREN INVESTISSEMENT operates in the sector Activités des sièges sociaux (NAF code 70.10Z). 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