VECTALIA FRANCE : revenue, balance sheet and financial ratios
VECTALIA FRANCE is a French company
founded 26 years ago,
specialized in the sector Transports routiers réguliers de voyageurs.
Based in PERPIGNAN (66000),
this company of category ETI
shows in 2023 a revenue of 1.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - VECTALIA FRANCE (SIREN 429198005)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 290 455 €
3 594 137 €
4 156 571 €
4 775 859 €
4 824 686 €
3 855 202 €
3 940 314 €
3 598 752 €
Net income
-1 796 832 €
-1 528 524 €
-2 715 412 €
57 950 €
209 302 €
66 281 €
650 313 €
912 418 €
EBITDA
-1 506 895 €
-892 643 €
-136 263 €
-85 041 €
-279 643 €
-653 025 €
94 441 €
29 063 €
Net margin
-139.2%
-42.5%
-65.3%
1.2%
4.3%
1.7%
16.5%
25.4%
Revenue and income statement
In 2023, VECTALIA FRANCE achieves revenue of 1.3 M€. Revenue is declining over the period 2016-2023 (CAGR: -13.6%). Significant drop of -64% vs 2022. After deducting consumption (0 €), gross margin stands at 1.3 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 -1.5 M€, representing -116.8% of revenue. Warning negative scissor effect: despite revenue change (-64%), EBITDA varies by -69%, reducing margin by 91.9 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -1.8 M€ (-139.2% of revenue), which will impact equity.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 290 455 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 290 455 €
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
-1 506 895 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-1 604 646 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-1 796 832 €
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
-116.8%
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 -263%. 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 -32%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
-263.131%
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
-32.225%
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
-136.917%
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
-2.571
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
163.796
158.597
132.604
140.736
109.949
492.702
12599.392
-263.131
Financial autonomy
33.715
34.489
36.481
35.689
35.678
13.064
0.571
-32.225
Repayment capacity
6.684
8.914
-31.671
44.053
165.125
-3.236
-7.856
-2.571
Cash flow / Revenue
24.65%
17.926%
-4.384%
2.811%
0.6%
-58.17%
-26.653%
-136.917%
Sector positioning
Debt ratio
-263.132023
2021
2022
2023
Q1: 0.17
Med: 19.48
Q3: 72.71
Excellent-51 pts over 3 years
In 2023, the debt ratio of VECTALIA FRANCE (-263.13) 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
-32.23%2023
2021
2022
2023
Q1: 17.68%
Med: 35.91%
Q3: 55.55%
Average
In 2023, the financial autonomy of VECTALIA FRANCE (-32.2%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
-2.57 years2023
2021
2022
2023
Q1: 0.0 years
Med: 0.01 years
Q3: 1.57 years
Excellent
In 2023, the repayment capacity of VECTALIA FRANCE (-2.57) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 107.09. 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
107.087
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
-28.633
Liquidity indicators evolution VECTALIA FRANCE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
582.572
624.182
442.078
450.001
255.012
316.887
242.458
107.087
Interest coverage
155.789
6.243
-0.743
-11.0
-52.697
-2458.03
-81.105
-28.633
Sector positioning
Liquidity ratio
107.092023
2021
2022
2023
Q1: 119.7
Med: 175.15
Q3: 289.47
Watch-52 pts over 3 years
In 2023, the liquidity ratio of VECTALIA FRANCE (107.09) 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
-28.63x2023
2021
2022
2023
Q1: -0.09x
Med: 0.06x
Q3: 3.1x
Average
In 2023, the interest coverage of VECTALIA FRANCE (-28.6x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. 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. Average customer payment term: 22 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 437 days. Excellent situation: suppliers finance 415 days of the operating cycle (retail model). Overall, WCR represents 189 days of revenue, i.e. 679 k€ to permanently finance. Notable WCR improvement over the period (-80%), freeing up cash.
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
678 715 €
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
22 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
437 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 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
189 j
WCR and payment terms evolution VECTALIA FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
3 349 394 €
4 549 762 €
3 929 954 €
3 875 526 €
1 228 733 €
2 905 983 €
-605 360 €
678 715 €
Inventory turnover (days)
0
0
31
0
0
59
0
0
Customer payment term (days)
69
105
36
43
46
82
14
22
Supplier payment term (days)
52
47
75
123
146
223
292
437
Positioning of VECTALIA FRANCE in its sector
Comparison with sector Transports routiers réguliers de voyageurs
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of VECTALIA FRANCE is estimated at
182 326 €
(range 137 198€ - 409 024€).
The price/revenue ratio is 0.14x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2023
85 tx
137k€182k€409k€
182 326 €Range: 137 198€ - 409 024€
NAF 5 all-time
Valuation method used
Revenue Multiple
1 290 455 €
×
0.14x
=182 327 €
Range: 137 199€ - 409 024€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 85 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 (Transports routiers réguliers de voyageurs)
Compare VECTALIA FRANCE with other companies in the same sector:
The headquarters of VECTALIA FRANCE is located in PERPIGNAN (66000), in the department Pyrenees-Orientales.
Where to find the tax return of VECTALIA FRANCE ?
The tax return of VECTALIA FRANCE 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 VECTALIA FRANCE operate?
VECTALIA FRANCE operates in the sector Transports routiers réguliers de voyageurs (NAF code 49.39A). 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