Employees: 21 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2015-09-25 (10 years)Status: ActiveBusiness sector: Vente à distance sur catalogue généralLocation: LEVALLOIS-PERRET (92300), Hauts-de-Seine
VC TECHNOLOGY : revenue, balance sheet and financial ratios
VC TECHNOLOGY is a French company
founded 10 years ago,
specialized in the sector Vente à distance sur catalogue général.
Based in LEVALLOIS-PERRET (92300),
this company of category PME
shows in 2023 a revenue of 75.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - VC TECHNOLOGY (SIREN 813979036)
Indicator
2023
2022
2021
2020
2019
Revenue
75 790 664 €
50 911 526 €
33 117 276 €
19 828 922 €
N/C
Net income
596 826 €
-1 849 272 €
-2 148 858 €
-2 061 894 €
-107 548 €
EBITDA
493 328 €
-1 569 474 €
-2 007 042 €
-1 816 208 €
N/C
Net margin
0.8%
-3.6%
-6.5%
-10.4%
N/C
Revenue and income statement
In 2023, VC TECHNOLOGY achieves revenue of 75.8 M€. Over the period 2020-2023, the company shows strong growth with a CAGR (compound annual growth rate) of +56.4%. Vs 2022, growth of +49% (50.9 M€ -> 75.8 M€). After deducting consumption (58.1 M€), gross margin stands at 17.7 M€, i.e. a rate of 23%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 493 k€, representing 0.7% of revenue. Positive scissor effect: EBITDA margin improves by +3.7 pts, sign of improved operational efficiency. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 597 k€, i.e. 0.8% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
75 790 664 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
17 682 343 €
EBITDA (2023)
?
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
493 328 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
528 922 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
596 826 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
0.7%
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 52%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 53%. 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 12.6 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 0.7% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
51.731%
Financial autonomy (2023)
?
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
53.241%
Cash flow / Revenue (2023)
?
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
0.705%
Repayment capacity (2023)
?
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
12.56
Asset age ratio (2023)
?
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
2019
2020
2021
2022
2023
Debt ratio
26.661
41.812
24.931
43.285
51.731
Financial autonomy
51.581
56.535
68.697
54.837
53.241
Repayment capacity
None
-1.115
-1.695
-2.962
12.56
Cash flow / Revenue
None%
-9.608%
-6.306%
-3.551%
0.705%
Sector positioning
Debt ratio
51.732023
2021
2022
2023
Q1: 0.0
Med: 0.5
Q3: 54.59
Average+17 pts over 3 years
In 2023, the debt ratio of VC TECHNOLOGY (51.73) 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
53.24%2023
2021
2022
2023
Q1: 0.0%
Med: 18.48%
Q3: 51.91%
Excellent
In 2023, the financial autonomy of VC TECHNOLOGY (53.2%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
12.56 years2023
2021
2022
2023
Q1: -0.2 years
Med: 0.0 years
Q3: 0.17 years
Watch+50 pts over 3 years
In 2023, the repayment capacity of VC TECHNOLOGY (12.56) 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 481.85. 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 109.5x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2023)
?
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
481.85
Interest coverage (2023)
?
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
109.52
Liquidity indicators evolution VC TECHNOLOGY
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2019
2020
2021
2022
2023
Liquidity ratio
263.859
470.148
671.042
434.861
481.85
Interest coverage
None
-10.238
-13.299
-27.099
109.52
Sector positioning
Liquidity ratio
481.852023
2021
2022
2023
Q1: 92.37
Med: 168.72
Q3: 354.82
Excellent
In 2023, the liquidity ratio of VC TECHNOLOGY (481.85) 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
109.52x2023
2021
2022
2023
Q1: 0.0x
Med: 0.0x
Q3: 0.02x
Excellent+51 pts over 3 years
In 2023, the interest coverage of VC TECHNOLOGY (109.5x) 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: 5 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 7 days. Favorable situation: supplier credit is longer than customer credit by 2 days. Inventory turnover is 30 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 26 days of revenue, i.e. 5.5 M€ to permanently finance.
Operating WCR (2023)
?
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
5 538 024 €
Customer credit (2023)
?
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
5 j
Supplier credit (2023)
?
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
7 j
Inventory turnover (2023)
?
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
30 j
WCR in days of revenue (2023)
?
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
26 j
WCR and payment terms evolution VC TECHNOLOGY
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2021
2022
2023
Operating WCR
0 €
2 262 083 €
2 908 028 €
2 992 070 €
5 538 024 €
Inventory turnover (days)
0
50
36
36
30
Customer payment term (days)
0
5
4
3
5
Supplier payment term (days)
0
12
14
9
7
Positioning of VC TECHNOLOGY in its sector
Comparison with sector Vente à distance sur catalogue général
Valuation estimate
Based on 121 transactions of similar company sales
(all years),
the value of VC TECHNOLOGY is estimated at
7 372 452 €
(range 4 048 036€ - 16 221 163€).
With an EBITDA of 493 328€, the sector multiple of 3.2x is applied.
The price/revenue ratio is 0.27x
(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 value2023
121 transactions
4048k€7372k€16221k€
7 372 452 €Range: 4 048 036€ - 16 221 163€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
493 328 €×3.2x
Estimation1 571 528 €
686 637€ - 3 639 570€
Revenue Multiple30%
75 790 664 €×0.27x
Estimation20 460 560 €
11 861 288€ - 43 967 998€
Net Income Multiple20%
596 826 €×3.8x
Estimation2 242 600 €
731 660€ - 6 054 898€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 121 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 (Vente à distance sur catalogue général)
Compare VC TECHNOLOGY with other companies in the same sector:
Yes, VC TECHNOLOGY generated a net profit of 597 k€ in 2023.
Where is the headquarters of VC TECHNOLOGY ?
The headquarters of VC TECHNOLOGY is located in LEVALLOIS-PERRET (92300), in the department Hauts-de-Seine.
Where to find the tax return of VC TECHNOLOGY ?
The tax return of VC TECHNOLOGY 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 VC TECHNOLOGY operate?
VC TECHNOLOGY operates in the sector Vente à distance sur catalogue général (NAF code 47.91A). 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