Employees: NN (None)Legal category: SCA (commandite par actions)Size: ETICreation date: 2016-03-23 (10 years)Status: ActiveBusiness sector: Télécommunications filairesLocation: TOULON (83000), Var
VAR TRES HAUT DEBIT : revenue, balance sheet and financial ratios
VAR TRES HAUT DEBIT is a French company
founded 10 years ago,
specialized in the sector Télécommunications filaires.
Based in TOULON (83000),
this company of category ETI
shows in 2024 a revenue of 57.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - VAR TRES HAUT DEBIT (SIREN 819398751)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
57 727 717 €
46 995 280 €
47 919 817 €
32 954 984 €
18 106 734 €
1 154 548 €
N/C
N/C
N/C
Net income
-12 989 587 €
-17 135 544 €
-14 713 134 €
-8 404 249 €
-6 180 155 €
-4 478 156 €
-5 099 €
-2 080 €
-2 497 €
EBITDA
14 342 382 €
7 330 213 €
6 513 945 €
1 813 058 €
-343 726 €
-975 436 €
-2 216 €
-2 064 €
-2 497 €
Net margin
-22.5%
-36.5%
-30.7%
-25.5%
-34.1%
-387.9%
N/C
N/C
N/C
Revenue and income statement
In 2024, VAR TRES HAUT DEBIT achieves revenue of 57.7 M€. Over the period 2019-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +118.7%. Vs 2023, growth of +23% (47.0 M€ -> 57.7 M€). After deducting consumption (0 €), gross margin stands at 57.7 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 14.3 M€, representing 24.8% of revenue. Positive scissor effect: EBITDA margin improves by +9.2 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Net income is negative at -13.0 M€ (-22.5% 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
57 727 717 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
57 727 717 €
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
14 342 382 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-2 396 888 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-12 989 587 €
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
23.7%
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 -351%. 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 -17%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 81.3 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 3.5% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
-350.975%
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
-16.658%
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
3.488%
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
81.309
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
0.0
0.0
0.0
1245.041
1212.405
-2635.122
-690.741
-455.689
-350.975
Financial autonomy
75.03
74.522
99.963
2.397
5.384
-1.431
-6.792
-12.039
-16.658
Repayment capacity
0.0
0.0
0.0
-2.391
-20.082
-24.251
-56.735
-70.097
81.309
Cash flow / Revenue
None%
None%
None%
-362.588%
-15.841%
-12.102%
-4.576%
-4.701%
3.488%
Sector positioning
Debt ratio
-350.982024
2022
2023
2024
Q1: 0.0
Med: 6.02
Q3: 70.57
Excellent
In 2024, the debt ratio of VAR TRES HAUT DEBIT (-350.98) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
-16.66%2024
2022
2023
2024
Q1: 2.18%
Med: 26.5%
Q3: 54.46%
Watch
In 2024, the financial autonomy of VAR TRES HAUT DEBIT (-16.7%) 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
81.31 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.04 years
Q3: 2.12 years
Average+51 pts over 3 years
In 2024, the repayment capacity of VAR TRES HAUT DEBIT (81.31) 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 14.88. 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 76.8x. 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
14.884
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
76.786
Liquidity indicators evolution VAR TRES HAUT DEBIT
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
400.481
392.503
269804.585
57.379
103.424
17.641
10.81
13.373
14.884
Interest coverage
0.0
-0.775
-130.099
-243.154
-737.606
221.633
125.079
131.988
76.786
Sector positioning
Liquidity ratio
14.882024
2022
2023
2024
Q1: 107.05
Med: 176.23
Q3: 300.98
Watch
In 2024, the liquidity ratio of VAR TRES HAUT DEBIT (14.88) 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
76.79x2024
2022
2023
2024
Q1: 0.0x
Med: 0.32x
Q3: 11.77x
Excellent
In 2024, the interest coverage of VAR TRES HAUT DEBIT (76.8x) 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: 50 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 70 days. Favorable situation: supplier credit is longer than customer credit by 20 days. WCR is negative (-830 days): operations structurally generate cash.
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
-133 163 411 €
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
50 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
70 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
-830 j
WCR and payment terms evolution VAR TRES HAUT DEBIT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
0 €
0 €
-8 321 913 €
4 663 389 €
-131 351 316 €
-138 127 914 €
-136 365 734 €
-133 163 411 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
0
0
0
199
208
81
52
68
50
Supplier payment term (days)
300
280
260
91
58
131
55
70
70
Positioning of VAR TRES HAUT DEBIT in its sector
Comparison with sector Télécommunications filaires
Valuation estimate
Based on 125 transactions of similar company sales
(all years),
the value of VAR TRES HAUT DEBIT is estimated at
15 879 767 €
(range 12 352 747€ - 19 634 565€).
The price/revenue ratio is 0.28x
(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
125 transactions
12352k€15879k€19634k€
15 879 767 €Range: 12 352 747€ - 19 634 565€
NAF 5 all-time
Valuation method used
Revenue Multiple
57 727 717 €
×
0.28x
=15 879 767 €
Range: 12 352 748€ - 19 634 566€
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 VAR TRES HAUT DEBIT with other companies in the same sector:
Frequently asked questions about VAR TRES HAUT DEBIT
What is the revenue of VAR TRES HAUT DEBIT ?
The revenue of VAR TRES HAUT DEBIT in 2024 is 57.7 M€.
Is VAR TRES HAUT DEBIT profitable?
VAR TRES HAUT DEBIT recorded a net loss in 2024.
Where is the headquarters of VAR TRES HAUT DEBIT ?
The headquarters of VAR TRES HAUT DEBIT is located in TOULON (83000), in the department Var.
Where to find the tax return of VAR TRES HAUT DEBIT ?
The tax return of VAR TRES HAUT DEBIT 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 VAR TRES HAUT DEBIT operate?
VAR TRES HAUT DEBIT 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