Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1998-10-01 (27 years)Status: ActiveBusiness sector: Fabrication de portes et fenêtres en métalLocation: HEYRIEUX (38540), Isere
VEGA : revenue, balance sheet and financial ratios
VEGA is a French company
founded 27 years ago,
specialized in the sector Fabrication de portes et fenêtres en métal.
Based in HEYRIEUX (38540),
this company of category PME
shows in 2022 a revenue of 1.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2024, VEGA generates positive net income of 434 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 44 k€ -> 434 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
433 974 €
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 85%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 42%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
85.093%
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
41.741%
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
2019
2020
2021
2022
2023
2024
Debt ratio
11.177
7.034
11.49
34.85
57.148
73.949
92.703
85.093
Financial autonomy
47.567
53.449
66.437
57.234
51.525
45.23
43.213
41.741
Repayment capacity
0.713
0.179
0.353
4.108
None
3.629
None
None
Cash flow / Revenue
3.986%
13.613%
13.929%
5.514%
None%
9.412%
None%
None%
Sector positioning
Debt ratio
85.092024
2022
2023
2024
Q1: 5.87
Med: 21.13
Q3: 53.41
Watch
In 2024, the debt ratio of VEGA (85.09) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
41.74%2024
2022
2023
2024
Q1: 28.78%
Med: 45.85%
Q3: 61.93%
Average-16 pts over 3 years
In 2024, the financial autonomy of VEGA (41.7%) 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
3.63 years2022
2022
Q1: 0.0 years
Med: 0.95 years
Q3: 2.68 years
Watch
In 2022, the repayment capacity of VEGA (3.63) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 427.77. 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
427.771
Liquidity indicators evolution VEGA
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2019
2020
2021
2022
2023
2024
Liquidity ratio
448.479
211.876
367.77
397.376
483.727
439.446
566.518
427.771
Interest coverage
0.014
0.0
0.0
0.089
None
0.038
None
None
Sector positioning
Liquidity ratio
427.772024
2022
2023
2024
Q1: 170.3
Med: 231.72
Q3: 334.54
Excellent
In 2024, the liquidity ratio of VEGA (427.77) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
0.04x2022
2022
Q1: 0.01x
Med: 1.32x
Q3: 4.37x
Average
In 2022, the interest coverage of VEGA (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.
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
0 €
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
0 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
0 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 and payment terms evolution VEGA
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2019
2020
2021
2022
2023
2024
Operating WCR
229 504 €
403 756 €
273 959 €
413 013 €
0 €
267 339 €
0 €
0 €
Inventory turnover (days)
12
10
8
13
0
10
0
0
Customer payment term (days)
0
104
60
96
0
65
0
0
Supplier payment term (days)
0
55
31
67
0
64
0
0
Positioning of VEGA in its sector
Comparison with sector Fabrication de portes et fenêtres en métal
Valuation estimate
Based on 75 transactions of similar company sales
(all years),
the value of VEGA is estimated at
1 154 066 €
(range 604 253€ - 2 729 024€).
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
75 tx
604k€1154k€2729k€
1 154 066 €Range: 604 253€ - 2 729 024€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation method used
Net Income Multiple
433 974 €
×
2.7x
=1 154 066 €
Range: 604 254€ - 2 729 025€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 75 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 (Fabrication de portes et fenêtres en métal)
Compare VEGA with other companies in the same sector:
Yes, VEGA generated a net profit of 434 k€ in 2024.
Where is the headquarters of VEGA ?
The headquarters of VEGA is located in HEYRIEUX (38540), in the department Isere.
Where to find the tax return of VEGA ?
The tax return of VEGA 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 VEGA operate?
VEGA operates in the sector Fabrication de portes et fenêtres en métal (NAF code 25.12Z). 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