Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 1988-09-01 (37 years)Status: ActiveBusiness sector: Entreposage et stockage non frigorifiqueLocation: TOULOUSE (31100), Haute-Garonne
VECTURA LOGISTIQUE : revenue, balance sheet and financial ratios
VECTURA LOGISTIQUE is a French company
founded 37 years ago,
specialized in the sector Entreposage et stockage non frigorifique.
Based in TOULOUSE (31100),
this company of category ETI
shows in 2024 a revenue of 5.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - VECTURA LOGISTIQUE (SIREN 348472218)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
5 591 513 €
5 900 816 €
5 524 244 €
4 852 472 €
4 866 881 €
4 906 213 €
N/C
3 574 428 €
7 002 131 €
Net income
498 891 €
255 971 €
4 125 561 €
310 615 €
355 619 €
310 953 €
478 499 €
264 367 €
986 538 €
EBITDA
738 711 €
502 926 €
186 632 €
523 643 €
204 649 €
376 044 €
N/C
240 656 €
1 259 253 €
Net margin
8.9%
4.3%
74.7%
6.4%
7.3%
6.3%
N/C
7.4%
14.1%
Revenue and income statement
In 2024, VECTURA LOGISTIQUE achieves revenue of 5.6 M€. Activity remains stable over the period (CAGR: -2.8%). Slight decline of -5% vs 2023. After deducting consumption (0 €), gross margin stands at 5.6 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 739 k€, representing 13.2% of revenue. Positive scissor effect: EBITDA margin improves by +4.7 pts, sign of improved operational efficiency. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 499 k€, i.e. 8.9% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
5 591 513 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
5 591 513 €
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
738 711 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
717 676 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
498 891 €
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
13.2%
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 24%. 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 43%. 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 0.4 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 10.4% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
24.241%
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
42.956%
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
10.384%
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
0.44
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
2019
2020
2021
2022
2023
2024
Debt ratio
2.889
4.508
3.249
0.125
54.483
54.943
13.884
7.358
24.241
Financial autonomy
77.908
79.376
82.022
67.364
38.937
52.781
75.108
65.132
42.956
Repayment capacity
0.073
0.098
None
0.004
2.821
3.278
10.421
0.409
0.44
Cash flow / Revenue
15.661%
10.325%
None%
8.227%
8.924%
8.843%
1.612%
8.577%
10.384%
Sector positioning
Debt ratio
24.242024
2022
2023
2024
Q1: 0.0
Med: 11.12
Q3: 67.77
Average
In 2024, the debt ratio of VECTURA LOGISTIQUE (24.24) 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
42.96%2024
2022
2023
2024
Q1: 9.65%
Med: 34.88%
Q3: 62.0%
Good-20 pts over 3 years
In 2024, the financial autonomy of VECTURA LOGISTIQUE (43.0%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
0.44 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.09 years
Q3: 1.78 years
Average-20 pts over 3 years
In 2024, the repayment capacity of VECTURA LOGISTIQUE (0.44) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 156.89. 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 0.0x. Danger: operating income does not cover interest charges, unsustainable situation.
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
156.887
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
0.025
Liquidity indicators evolution VECTURA LOGISTIQUE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
369.64
347.446
450.592
215.731
191.249
401.28
659.923
287.249
156.887
Interest coverage
0.0
4.533
None
0.0
1.697
3.381
1.744
0.325
0.025
Sector positioning
Liquidity ratio
156.892024
2022
2023
2024
Q1: 105.43
Med: 164.12
Q3: 324.56
Average-28 pts over 3 years
In 2024, the liquidity ratio of VECTURA LOGISTIQUE (156.89) 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
0.03x2024
2022
2023
2024
Q1: 0.0x
Med: 0.42x
Q3: 6.22x
Average-36 pts over 3 years
In 2024, the interest coverage of VECTURA LOGISTIQUE (0.0x) 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: 74 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 60 days. The company must finance 14 days of gap between collections and payments. Overall, WCR represents 92 days of revenue, i.e. 1.4 M€ to permanently finance. Notable WCR improvement over the period (-28%), freeing up cash.
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
1 432 098 €
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
74 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
60 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
92 j
WCR and payment terms evolution VECTURA LOGISTIQUE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
1 988 465 €
1 089 664 €
0 €
1 317 907 €
4 359 460 €
3 182 154 €
7 068 270 €
3 021 690 €
1 432 098 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
59
80
0
65
76
84
90
77
74
Supplier payment term (days)
17
12
0
55
156
46
41
51
60
Positioning of VECTURA LOGISTIQUE in its sector
Comparison with sector Entreposage et stockage non frigorifique
Valuation estimate
Based on 77 transactions of similar company sales
(all years),
the value of VECTURA LOGISTIQUE is estimated at
735 715 €
(range 365 304€ - 1 910 283€).
With an EBITDA of 738 711€, the sector multiple of 1.0x is applied.
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 value2024
77 tx
365k€735k€1910k€
735 715 €Range: 365 304€ - 1 910 283€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
738 711 €×1.0x
Estimation750 827 €
331 845€ - 1 774 542€
Revenue Multiple30%
5 591 513 €×0.14x
Estimation803 847 €
520 170€ - 1 923 272€
Net Income Multiple20%
498 891 €×1.2x
Estimation595 739 €
216 654€ - 2 230 156€
How is this estimate calculated?
This estimate is based on the analysis of 77 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 (Entreposage et stockage non frigorifique)
Compare VECTURA LOGISTIQUE with other companies in the same sector:
Frequently asked questions about VECTURA LOGISTIQUE
What is the revenue of VECTURA LOGISTIQUE ?
The revenue of VECTURA LOGISTIQUE in 2024 is 5.6 M€.
Is VECTURA LOGISTIQUE profitable?
Yes, VECTURA LOGISTIQUE generated a net profit of 499 k€ in 2024.
Where is the headquarters of VECTURA LOGISTIQUE ?
The headquarters of VECTURA LOGISTIQUE is located in TOULOUSE (31100), in the department Haute-Garonne.
Where to find the tax return of VECTURA LOGISTIQUE ?
The tax return of VECTURA LOGISTIQUE 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 VECTURA LOGISTIQUE operate?
VECTURA LOGISTIQUE operates in the sector Entreposage et stockage non frigorifique (NAF code 52.10B). 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