Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2006-08-24 (19 years)Status: ActiveBusiness sector: Travaux de menuiserie bois et PVCLocation: YEBLES (77390), Seine-et-Marne
VERANDA DESIGN : revenue, balance sheet and financial ratios
VERANDA DESIGN is a French company
founded 19 years ago,
specialized in the sector Travaux de menuiserie bois et PVC.
Based in YEBLES (77390),
this company of category PME
shows in 2022 a revenue of 2.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - VERANDA DESIGN (SIREN 491634341)
Indicator
2024
2023
2022
2021
2020
2019
2016
Revenue
N/C
N/C
2 009 695 €
N/C
N/C
1 274 539 €
N/C
Net income
11 989 €
79 625 €
5 000 €
25 040 €
10 074 €
94 988 €
7 792 €
EBITDA
N/C
N/C
-1 317 €
N/C
N/C
133 582 €
N/C
Net margin
N/C
N/C
0.2%
N/C
N/C
7.5%
N/C
Revenue and income statement
In 2024, VERANDA DESIGN generates positive net income of 12 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 8 k€ -> 12 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
11 989 €
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 22%. 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 50%. 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
22.42%
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
50.449%
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
2019
2020
2021
2022
2023
2024
Debt ratio
16.311
0.151
57.155
49.643
49.07
44.266
22.42
Financial autonomy
28.294
40.519
26.359
32.343
26.156
30.729
50.449
Repayment capacity
None
0.005
None
None
12.341
None
None
Cash flow / Revenue
None%
8.306%
None%
None%
0.755%
None%
None%
Sector positioning
Debt ratio
22.422024
2022
2023
2024
Q1: 4.29
Med: 20.77
Q3: 53.87
Average-9 pts over 3 years
In 2024, the debt ratio of VERANDA DESIGN (22.42) 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
50.45%2024
2022
2023
2024
Q1: 20.15%
Med: 40.86%
Q3: 57.83%
Good+25 pts over 3 years
In 2024, the financial autonomy of VERANDA DESIGN (50.5%) 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
12.34 years2022
2022
Q1: 0.0 years
Med: 0.63 years
Q3: 2.21 years
Watch
In 2022, the repayment capacity of VERANDA DESIGN (12.34) 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 224.15. 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
224.147
Liquidity indicators evolution VERANDA DESIGN
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2019
2020
2021
2022
2023
2024
Liquidity ratio
152.104
188.947
165.766
186.647
175.679
157.068
224.147
Interest coverage
None
1.764
None
None
-262.339
None
None
Sector positioning
Liquidity ratio
224.152024
2022
2023
2024
Q1: 151.49
Med: 214.55
Q3: 315.38
Good+12 pts over 3 years
In 2024, the liquidity ratio of VERANDA DESIGN (224.15) 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
-262.34x2022
2022
Q1: 0.0x
Med: 0.56x
Q3: 2.56x
Watch
In 2022, the interest coverage of VERANDA DESIGN (-262.3x) 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.
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 VERANDA DESIGN
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
217 105 €
0 €
0 €
795 417 €
0 €
0 €
Inventory turnover (days)
0
4
0
0
13
0
0
Customer payment term (days)
0
125
0
0
156
730
0
Supplier payment term (days)
0
45
0
0
83
460
0
Positioning of VERANDA DESIGN in its sector
Comparison with sector Travaux de menuiserie bois et PVC
Valuation estimate
Based on 51 transactions of similar company sales
in 2024,
the value of VERANDA DESIGN is estimated at
40 723 €
(range 16 105€ - 92 856€).
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
51 tx
16k€40k€92k€
40 723 €Range: 16 105€ - 92 856€
NAF 5 année 2024
Valuation method used
Net Income Multiple
11 989 €
×
3.4x
=40 723 €
Range: 16 106€ - 92 856€
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 51 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 (Travaux de menuiserie bois et PVC)
Compare VERANDA DESIGN with other companies in the same sector:
Yes, VERANDA DESIGN generated a net profit of 12 k€ in 2024.
Where is the headquarters of VERANDA DESIGN ?
The headquarters of VERANDA DESIGN is located in YEBLES (77390), in the department Seine-et-Marne.
Where to find the tax return of VERANDA DESIGN ?
The tax return of VERANDA DESIGN 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 VERANDA DESIGN operate?
VERANDA DESIGN operates in the sector Travaux de menuiserie bois et PVC (NAF code 43.32A). 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