Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2005-08-01 (20 years)Status: ActiveBusiness sector: Commerce de détail d'autres équipements du foyerLocation: QUAEDYPRE (59380), Nord
VDB SERVICES : revenue, balance sheet and financial ratios
VDB SERVICES is a French company
founded 20 years ago,
specialized in the sector Commerce de détail d'autres équipements du foyer.
Based in QUAEDYPRE (59380),
this company of category PME
shows in 2025 a revenue of 2.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - VDB SERVICES (SIREN 483917738)
Indicator
2025
2024
2022
2021
2020
2019
2018
2017
2016
Revenue
2 098 217 €
2 683 479 €
2 601 131 €
2 665 785 €
2 217 766 €
2 000 271 €
N/C
N/C
2 038 868 €
Net income
-48 244 €
2 808 €
133 854 €
136 995 €
101 842 €
188 941 €
196 403 €
214 311 €
186 052 €
EBITDA
47 820 €
176 266 €
320 252 €
288 364 €
231 925 €
367 730 €
N/C
N/C
357 111 €
Net margin
-2.3%
0.1%
5.1%
5.1%
4.6%
9.4%
N/C
N/C
9.1%
Revenue and income statement
Im Jahr 2025 erzielt VDB SERVICES einen Umsatz von 2.1 Mio€. Der Umsatz wächst über 9 Jahre positiv (CAGR: +0.3%). Deutlicher Rückgang von -22% vs 2024. Nach Abzug des Verbrauchs (1.3 Mio€) beträgt die Bruttomarge 817 k€, d.h. eine Rate von 39%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht 48 k€, was 2.3% des Umsatzes entspricht. Warnung negativer Schereneffekt: Trotz Umsatzveränderung (-22%) variiert EBITDA um -73%, was die Marge um 4.3 Punkte reduziert. Die operative Marge bleibt fragil und erfordert Kostenwachsamkeit. Das Nettoergebnis ist negativ bei -48 k€ (-2.3% des Umsatzes).
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
2 098 217 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
816 935 €
EBITDA (2025)
?
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
47 820 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-40 197 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-48 244 €
EBITDA margin (2025)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
2.3%
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
Die Verschuldungsquote (= Finanzschulden / Eigenkapital x 100) beträgt 34%. Die Verschuldung bleibt unter Kontrolle. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 40%. Das Gleichgewicht zwischen Eigenkapital und Schulden ist zufriedenstellend.
Debt ratio (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
34.468%
Financial autonomy (2025)
?
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
39.514%
Cash flow / Revenue (2025)
?
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
-0.978%
Repayment capacity (2025)
?
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
-10.178
Asset age ratio (2025)
?
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
2024
2025
Debt ratio
102.803
63.867
42.341
44.42
21.312
51.155
50.965
45.027
34.468
Financial autonomy
35.696
36.194
43.623
51.501
45.012
43.483
44.041
44.359
39.514
Repayment capacity
2.563
None
None
0.888
0.988
2.743
1.726
3.418
-10.178
Cash flow / Revenue
9.852%
None%
None%
12.895%
5.977%
5.194%
7.389%
3.232%
-0.978%
Sector positioning
Verschuldungsgrad
34.472025
2022
2024
2025
Q1: 4.17
Med: 25.4
Q3: 75.38
Average
Im Jahr 2025 liegt über dem Median der Branche das verschuldungsgrad von VDB SERVICES (34.47). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Finanzielle Autonomie
39.51%2025
2022
2024
2025
Q1: 17.0%
Med: 39.32%
Q3: 61.31%
Gut-11 pts over 3 years
Im Jahr 2025 liegt über dem Median der Branche das finanzielle autonomie von VDB SERVICES (39.5%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Rückzahlungsfähigkeit
-10.18 ans2025
2022
2024
2025
Q1: 0.0 ans
Med: 0.7 ans
Q3: 2.9 ans
Ausgezeichnet-40 pts over 3 years
Im Jahr 2025 liegt in den unteren 25% der Branche, was positiv ist das rückzahlungsfähigkeit von VDB SERVICES (-10.2 an). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Eine kurze Kapazität spiegelt kontrollierte Schulden und gute Cashflow-Generierung wider.
Liquidity ratios
Die Liquiditätsquote beträgt 166.78. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden. Der Zinsdeckungsgrad (= EBIT / Zinsaufwendungen) beträgt 7.3x. Das Betriebsergebnis deckt die Zinsaufwendungen sehr weitgehend.
Liquidity ratio (2025)
?
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
166.784
Interest coverage (2025)
?
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
7.263
Liquidity indicators evolution VDB SERVICES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2024
2025
Liquidity ratio
216.704
165.366
180.77
281.674
161.294
226.895
229.575
205.078
166.784
Interest coverage
3.479
None
None
1.729
1.792
0.797
0.962
3.2
7.263
Sector positioning
Liquiditätsquote
166.782025
2022
2024
2025
Q1: 150.13
Med: 231.44
Q3: 355.13
Average-23 pts over 3 years
Im Jahr 2025 liegt unter dem Median der Branche das liquiditätsquote von VDB SERVICES (166.78). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Eine Verbesserung würde die Wettbewerbsposition stärken.
Zinsdeckung
7.26x2025
2022
2024
2025
Q1: 0.0x
Med: 1.25x
Q3: 10.3x
Gut+12 pts over 3 years
Im Jahr 2025 liegt über dem Median der Branche das zinsdeckung von VDB SERVICES (7.3x). Dieses Verhältnis gibt an, wie oft das Betriebsergebnis die Zinsaufwendungen deckt. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Working capital requirement (WCR) and payment terms
Der Betriebskapitalbedarf (WCR) misst die zeitliche Lücke. Durchschnittliche Kundenzahlungsfrist: 4 Tage. Lieferantenfrist: 95 Tage. Ausgezeichnete Situation: Lieferanten finanzieren 91 Tage des Betriebszyklus. Die Bestandsumschlagsdauer beträgt 94 Tage. Dieses hohe Niveau bindet Liquidität und schafft potenziell Obsoleszenzrisiko. Der WCR repräsentiert 153 Tage Umsatz. Im Zeitraum 2016-2025 stieg der WCR um +268%.
Operating WCR (2025)
?
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
890 085 €
Customer credit (2025)
?
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
4 j
Supplier credit (2025)
?
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
95 j
Inventory turnover (2025)
?
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
94 j
WCR in days of revenue (2025)
?
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
153 j
WCR and payment terms evolution VDB SERVICES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2024
2025
Operating WCR
241 830 €
0 €
0 €
129 558 €
428 694 €
633 524 €
928 214 €
883 133 €
890 085 €
Inventory turnover (days)
50
0
0
30
52
46
86
78
94
Customer payment term (days)
0
3
5
1
0
1
1
2
4
Supplier payment term (days)
62
336
270
33
77
70
58
54
95
Positioning of VDB SERVICES in its sector
Comparison with sector Commerce de détail d'autres équipements du foyer
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (39 transactions).
This range of 113 913€ to 435 596€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2025
Indicative
113k€190k€435k€
190 775 €Range: 113 913€ - 435 596€
NAF 5 année 2025
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 39 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 (Commerce de détail d'autres équipements du foyer)
Compare VDB SERVICES with other companies in the same sector:
The headquarters of VDB SERVICES is located in QUAEDYPRE (59380), in the department Nord.
Where to find the tax return of VDB SERVICES ?
The tax return of VDB SERVICES 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 VDB SERVICES operate?
VDB SERVICES operates in the sector Commerce de détail d'autres équipements du foyer (NAF code 47.59B). 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