Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2012-11-19 (13 years)Status: ActiveBusiness sector: Fabrication d'emballages en matières plastiquesLocation: BAZET (65460), Hautes-Pyrenees
VEGEPACK INDUSTRIE : revenue, balance sheet and financial ratios
VEGEPACK INDUSTRIE is a French company
founded 13 years ago,
specialized in the sector Fabrication d'emballages en matières plastiques.
Based in BAZET (65460),
this company of category PME
shows in 2018 a revenue of 395 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - VEGEPACK INDUSTRIE (SIREN 789856374)
Indicator
2019
2018
2017
2016
2015
Revenue
N/C
395 325 €
270 705 €
134 365 €
N/C
Net income
842 €
14 107 €
4 120 €
-10 860 €
-9 399 €
EBITDA
N/C
24 403 €
13 942 €
2 314 €
N/C
Net margin
N/C
3.6%
1.5%
-8.1%
N/C
Revenue and income statement
In 2019, VEGEPACK INDUSTRIE generates positive net income of 842 €. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2019)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
842 €
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 0%. 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 60%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2019)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
0.0%
Financial autonomy (2019)
?
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
60.483%
Solvency indicators evolution VEGEPACK INDUSTRIE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
Debt ratio
0.0
0.0
0.0
0.0
0.0
Financial autonomy
4.275
-6.36
-2.933
7.92
60.483
Repayment capacity
None
0.0
0.0
0.0
None
Cash flow / Revenue
None%
1.722%
5.15%
6.173%
None%
Sector positioning
Debt ratio
0.02019
2017
2018
2019
Q1: 1.86
Med: 25.17
Q3: 73.62
Excellent
In 2019, the debt ratio of VEGEPACK INDUSTRIE (0.00) 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
60.48%2019
2017
2018
2019
Q1: 28.9%
Med: 47.78%
Q3: 63.24%
Good+46 pts over 3 years
In 2019, the financial autonomy of VEGEPACK INDUSTRIE (60.5%) 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
0.0 years2018
2017
2018
Q1: 0.0 years
Med: 1.02 years
Q3: 2.9 years
Excellent
In 2018, the repayment capacity of VEGEPACK INDUSTRIE (0.00) 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 251.43. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2019)
?
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
251.429
Liquidity indicators evolution VEGEPACK INDUSTRIE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
Liquidity ratio
46.875
59.653
69.605
96.798
251.429
Interest coverage
None
0.0
0.0
0.0
None
Sector positioning
Liquidity ratio
251.432019
2017
2018
2019
Q1: 154.69
Med: 210.9
Q3: 333.55
Good+45 pts over 3 years
In 2019, the liquidity ratio of VEGEPACK INDUSTRIE (251.43) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
0.0x2018
2017
2018
Q1: 0.23x
Med: 1.92x
Q3: 5.75x
Average
In 2018, the interest coverage of VEGEPACK INDUSTRIE (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 (2019)
?
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 (2019)
?
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 (2019)
?
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 (2019)
?
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 VEGEPACK INDUSTRIE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
Operating WCR
0 €
36 342 €
30 728 €
77 401 €
0 €
Inventory turnover (days)
0
0
0
9
0
Customer payment term (days)
0
49
20
45
0
Supplier payment term (days)
0
258
110
101
0
Positioning of VEGEPACK INDUSTRIE in its sector
Comparison with sector Fabrication d'emballages en matières plastiques
Valuation estimate
Based on 76 transactions of similar company sales
(all years),
the value of VEGEPACK INDUSTRIE is estimated at
1 459 €
(range 453€ - 5 717€).
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 value2019
76 tx
0k€1k€5k€
1 459 €Range: 453€ - 5 717€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation method used
Net Income Multiple
842 €
×
1.7x
=1 459 €
Range: 453€ - 5 717€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 76 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 d'emballages en matières plastiques)
Compare VEGEPACK INDUSTRIE with other companies in the same sector:
Frequently asked questions about VEGEPACK INDUSTRIE
What is the revenue of VEGEPACK INDUSTRIE ?
The revenue of VEGEPACK INDUSTRIE in 2018 is 395 k€.
Is VEGEPACK INDUSTRIE profitable?
Yes, VEGEPACK INDUSTRIE generated a net profit of 842€ in 2019.
Where is the headquarters of VEGEPACK INDUSTRIE ?
The headquarters of VEGEPACK INDUSTRIE is located in BAZET (65460), in the department Hautes-Pyrenees.
Where to find the tax return of VEGEPACK INDUSTRIE ?
The tax return of VEGEPACK INDUSTRIE 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 VEGEPACK INDUSTRIE operate?
VEGEPACK INDUSTRIE operates in the sector Fabrication d'emballages en matières plastiques (NAF code 22.22Z). 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