Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2012-09-24 (13 years)Status: ActiveBusiness sector: Travaux d'installation électrique dans tous locauxLocation: LE ROVE (13740), Bouches-du-Rhone
VDS BATI RENOV : revenue, balance sheet and financial ratios
VDS BATI RENOV is a French company
founded 13 years ago,
specialized in the sector Travaux d'installation électrique dans tous locaux.
Based in LE ROVE (13740),
this company of category PME
shows in 2019 a revenue of 1.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - VDS BATI RENOV (SIREN 788763738)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
N/C
N/C
1 234 150 €
777 063 €
500 208 €
316 126 €
Net income
51 174 €
34 222 €
25 556 €
49 952 €
23 984 €
916 €
45 089 €
25 650 €
EBITDA
N/C
N/C
N/C
N/C
31 107 €
11 859 €
62 006 €
42 393 €
Net margin
N/C
N/C
N/C
N/C
1.9%
0.1%
9.0%
8.1%
Revenue and income statement
In 2023, VDS BATI RENOV generates positive net income of 51 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2023: 26 k€ -> 51 k€.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
51 174 €
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 116%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 29%. The balance between equity and debt is satisfactory.
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
116.303%
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
29.197%
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
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
39.187
20.289
15.235
23.89
36.326
25.62
121.17
116.303
Financial autonomy
52.643
56.273
39.198
43.759
45.214
43.063
20.286
29.197
Repayment capacity
0.701
0.456
1.92
1.33
None
None
None
None
Cash flow / Revenue
11.833%
9.955%
1.154%
1.994%
None%
None%
None%
None%
Sector positioning
Debt ratio
116.32023
2021
2022
2023
Q1: 0.75
Med: 15.35
Q3: 51.59
Average+22 pts over 3 years
In 2023, the debt ratio of VDS BATI RENOV (116.30) 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
29.2%2023
2021
2022
2023
Q1: 11.25%
Med: 34.02%
Q3: 55.26%
Average-18 pts over 3 years
In 2023, the financial autonomy of VDS BATI RENOV (29.2%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 214.99. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
214.986
Liquidity indicators evolution VDS BATI RENOV
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
338.713
275.031
172.23
190.641
228.739
153.564
130.218
214.986
Interest coverage
1.342
0.703
4.494
3.028
None
None
None
None
Sector positioning
Liquidity ratio
214.992023
2021
2022
2023
Q1: 153.39
Med: 216.31
Q3: 323.33
Average+24 pts over 3 years
In 2023, the liquidity ratio of VDS BATI RENOV (214.99) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
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 (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
0 €
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
0 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
0 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
0 j
WCR and payment terms evolution VDS BATI RENOV
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
107 088 €
155 300 €
161 559 €
172 769 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
5
4
2
1
0
0
0
0
Customer payment term (days)
106
88
34
43
0
0
0
0
Supplier payment term (days)
45
46
62
25
0
0
0
0
Positioning of VDS BATI RENOV in its sector
Comparison with sector Travaux d'installation électrique dans tous locaux
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (25 transactions).
This range of 74 133€ to 139 365€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2023
Indicative
74k€115k€139k€
115 249 €Range: 74 133€ - 139 365€
NAF 5 année 2023
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 25 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 (Travaux d'installation électrique dans tous locaux)
Compare VDS BATI RENOV with other companies in the same sector:
Yes, VDS BATI RENOV generated a net profit of 51 k€ in 2023.
Where is the headquarters of VDS BATI RENOV ?
The headquarters of VDS BATI RENOV is located in LE ROVE (13740), in the department Bouches-du-Rhone.
Where to find the tax return of VDS BATI RENOV ?
The tax return of VDS BATI RENOV 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 VDS BATI RENOV operate?
VDS BATI RENOV operates in the sector Travaux d'installation électrique dans tous locaux (NAF code 43.21A). 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