Employees: NN (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 2012-12-13 (13 years)Status: ActiveBusiness sector: Télécommunications filairesLocation: THEIX-NOYALO (56450), Morbihan
VANNES AGGLO NUMERIQUE : revenue, balance sheet and financial ratios
VANNES AGGLO NUMERIQUE is a French company
founded 13 years ago,
specialized in the sector Télécommunications filaires.
Based in THEIX-NOYALO (56450),
this company of category ETI
shows in 2023 a revenue of 2.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - VANNES AGGLO NUMERIQUE (SIREN 790362057)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
2 735 148 €
2 683 528 €
2 470 945 €
1 971 925 €
2 004 099 €
1 528 469 €
1 232 132 €
966 091 €
Net income
472 434 €
163 289 €
498 130 €
468 569 €
133 188 €
106 281 €
-85 653 €
-384 000 €
-197 939 €
EBITDA
N/C
1 191 794 €
1 539 502 €
1 402 631 €
855 010 €
969 050 €
588 312 €
481 197 €
271 055 €
Net margin
N/C
6.0%
18.6%
19.0%
6.8%
5.3%
-5.6%
-31.2%
-20.5%
Revenue and income statement
In 2024, VANNES AGGLO NUMERIQUE generates positive net income of 472 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
472 434 €
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 122%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 37%. The balance between equity and debt is satisfactory.
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
122.058%
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
37.137%
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
49.592
104.317
117.868
131.114
138.546
115.851
117.23
123.871
122.058
Financial autonomy
58.886
48.345
44.843
40.15
36.861
41.252
36.466
36.759
37.137
Repayment capacity
43.43
-25.106
39.846
16.125
20.932
11.986
10.917
12.337
None
Cash flow / Revenue
11.437%
-31.327%
16.887%
32.849%
26.553%
38.481%
39.599%
34.408%
None%
Sector positioning
Debt ratio
122.062024
2022
2023
2024
Q1: 0.0
Med: 6.02
Q3: 70.57
Average
In 2024, the debt ratio of VANNES AGGLO NUMERIQUE (122.06) 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
37.14%2024
2022
2023
2024
Q1: 2.18%
Med: 26.5%
Q3: 54.46%
Good
In 2024, the financial autonomy of VANNES AGGLO NUMERIQUE (37.1%) 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
12.34 years2023
2022
2023
Q1: 0.0 years
Med: 0.08 years
Q3: 2.64 years
Watch
In 2023, the repayment capacity of VANNES AGGLO NUMERIQUE (12.34) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 636.83. 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
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
49.358
1993.418
1081.837
405.428
424.346
738.344
480.24
825.919
636.828
Interest coverage
90.939
177.126
54.373
34.346
40.565
25.846
23.952
32.257
None
Sector positioning
Liquidity ratio
636.832024
2022
2023
2024
Q1: 107.05
Med: 176.23
Q3: 300.98
Excellent
In 2024, the liquidity ratio of VANNES AGGLO NUMERIQUE (636.83) 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
32.26x2023
2022
2023
Q1: 0.0x
Med: 0.48x
Q3: 8.93x
Excellent
In 2023, the interest coverage of VANNES AGGLO NUMERIQUE (32.3x) 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) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments.
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
0 €
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
0 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 and payment terms evolution VANNES AGGLO NUMERIQUE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
695 904 €
3 644 375 €
3 533 698 €
5 273 927 €
3 884 298 €
3 690 628 €
2 460 419 €
2 995 999 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
86
127
82
99
95
142
336
109
0
Supplier payment term (days)
1026
56
119
425
414
113
70
59
0
Positioning of VANNES AGGLO NUMERIQUE in its sector
Comparison with sector Télécommunications filaires
Valuation estimate
Based on 125 transactions of similar company sales
(all years),
the value of VANNES AGGLO NUMERIQUE is estimated at
824 994 €
(range 372 112€ - 871 874€).
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
125 transactions
372k€824k€871k€
824 994 €Range: 372 112€ - 871 874€
NAF 5 all-time
Valuation method used
Net Income Multiple
472 434 €
×
1.7x
=824 994 €
Range: 372 112€ - 871 875€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 125 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 (Télécommunications filaires)
Compare VANNES AGGLO NUMERIQUE with other companies in the same sector:
Frequently asked questions about VANNES AGGLO NUMERIQUE
What is the revenue of VANNES AGGLO NUMERIQUE ?
The revenue of VANNES AGGLO NUMERIQUE in 2023 is 2.7 M€.
Is VANNES AGGLO NUMERIQUE profitable?
Yes, VANNES AGGLO NUMERIQUE generated a net profit of 472 k€ in 2024.
Where is the headquarters of VANNES AGGLO NUMERIQUE ?
The headquarters of VANNES AGGLO NUMERIQUE is located in THEIX-NOYALO (56450), in the department Morbihan.
Where to find the tax return of VANNES AGGLO NUMERIQUE ?
The tax return of VANNES AGGLO NUMERIQUE 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 VANNES AGGLO NUMERIQUE operate?
VANNES AGGLO NUMERIQUE operates in the sector Télécommunications filaires (NAF code 61.10Z). 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