VECTORYS FRANCE : revenue, balance sheet and financial ratios
VECTORYS FRANCE is a French company
founded 29 years ago,
specialized in the sector Transports routiers de fret interurbains.
Based in MARIGNANE (13700),
this company of category ETI
shows in 2024 a revenue of 54.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - VECTORYS FRANCE (SIREN 408079036)
Indicator
2024
2023
2022
2021
2020
2018
2017
2016
Revenue
54 926 343 €
54 447 872 €
54 894 799 €
42 491 812 €
34 899 379 €
36 774 188 €
33 858 231 €
33 229 145 €
Net income
-1 152 252 €
569 021 €
135 096 €
350 521 €
567 904 €
326 152 €
-657 593 €
866 827 €
EBITDA
-169 817 €
2 195 798 €
890 221 €
990 157 €
1 218 630 €
147 637 €
-214 252 €
806 339 €
Net margin
-2.1%
1.0%
0.2%
0.8%
1.6%
0.9%
-1.9%
2.6%
Revenue and income statement
In 2024, VECTORYS FRANCE achieves revenue of 54.9 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +6.5%. Vs 2023: +1%. After deducting consumption (27 k€), gross margin stands at 54.9 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 -170 k€, representing -0.3% of revenue. Warning negative scissor effect: despite revenue change (+1%), EBITDA varies by -108%, reducing margin by 4.3 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -1.2 M€ (-2.1% 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
54 926 343 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
54 899 821 €
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
-169 817 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-667 555 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-1 152 252 €
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
-0.3%
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
The debt ratio (= Financial debt / Equity x 100) stands at 1399%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 1%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
1399.269%
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
1.488%
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
-1.398%
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
-8.009
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
2020
2021
2022
2023
2024
Debt ratio
195.378
598.631
776.828
764.533
651.075
1426.287
307.123
1399.269
Financial autonomy
12.702
5.316
4.576
3.514
3.48
3.594
6.955
1.488
Repayment capacity
5.036
-2108.987
22.217
7.382
14.199
235.947
7.652
-8.009
Cash flow / Revenue
2.737%
-0.007%
0.812%
3.252%
1.559%
0.174%
1.584%
-1.398%
Sector positioning
Debt ratio
1399.272024
2022
2023
2024
Q1: 3.42
Med: 30.72
Q3: 89.85
Average
In 2024, the debt ratio of VECTORYS FRANCE (1399.27) 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
1.49%2024
2022
2023
2024
Q1: 17.96%
Med: 34.26%
Q3: 52.09%
Watch
In 2024, the financial autonomy of VECTORYS FRANCE (1.5%) 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
-8.01 years2024
2022
2023
2024
Q1: -0.01 years
Med: 0.02 years
Q3: 1.91 years
Excellent-53 pts over 3 years
In 2024, the repayment capacity of VECTORYS FRANCE (-8.01) 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 124.35. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
124.351
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
-533.163
Liquidity indicators evolution VECTORYS FRANCE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2020
2021
2022
2023
2024
Liquidity ratio
148.464
147.221
142.687
134.066
129.923
219.037
134.636
124.351
Interest coverage
5.785
-108.716
63.422
16.225
17.135
53.324
23.837
-533.163
Sector positioning
Liquidity ratio
124.352024
2022
2023
2024
Q1: 122.42
Med: 168.88
Q3: 241.43
Average-40 pts over 3 years
In 2024, the liquidity ratio of VECTORYS FRANCE (124.35) 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.
Interest coverage
-533.16x2024
2022
2023
2024
Q1: -0.19x
Med: 0.0x
Q3: 4.8x
Watch-51 pts over 3 years
In 2024, the interest coverage of VECTORYS FRANCE (-533.2x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 94 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 96 days. Favorable situation: supplier credit is longer than customer credit by 2 days. Overall, WCR represents 136 days of revenue, i.e. 20.7 M€ to permanently finance. Over 2016-2024, WCR increased by +74%, requiring additional financing.
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
20 706 133 €
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
94 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
96 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
136 j
WCR and payment terms evolution VECTORYS FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2020
2021
2022
2023
2024
Operating WCR
11 900 021 €
12 537 364 €
13 342 779 €
13 987 322 €
28 149 551 €
29 811 170 €
14 990 044 €
20 706 133 €
Inventory turnover (days)
0
0
0
0
1
1
1
0
Customer payment term (days)
91
82
86
100
109
89
92
94
Supplier payment term (days)
83
84
86
99
172
63
78
96
Positioning of VECTORYS FRANCE in its sector
Comparison with sector Transports routiers de fret interurbains
Valuation estimate
Based on 71 transactions of similar company sales
in 2024,
the value of VECTORYS FRANCE is estimated at
12 450 926 €
(range 5 816 131€ - 20 303 872€).
The price/revenue ratio is 0.23x
(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 value2024
71 tx
5816k€12450k€20303k€
12 450 926 €Range: 5 816 131€ - 20 303 872€
NAF 5 année 2024
Valuation method used
Revenue Multiple
54 926 343 €
×
0.23x
=12 450 926 €
Range: 5 816 132€ - 20 303 873€
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 71 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 de fret interurbains)
Compare VECTORYS FRANCE with other companies in the same sector:
The revenue of VECTORYS FRANCE in 2024 is 54.9 M€.
Is VECTORYS FRANCE profitable?
VECTORYS FRANCE recorded a net loss in 2024.
Where is the headquarters of VECTORYS FRANCE ?
The headquarters of VECTORYS FRANCE is located in MARIGNANE (13700), in the department Bouches-du-Rhone.
Where to find the tax return of VECTORYS FRANCE ?
The tax return of VECTORYS 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 VECTORYS FRANCE operate?
VECTORYS FRANCE operates in the sector Transports routiers de fret interurbains (NAF code 49.41A). 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