Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2019-01-01 (7 years)Status: ActiveBusiness sector: Travaux de charpenteLocation: SAINT-LAURENT-EN-ROYANS (26190), Drome
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
VERCORS CHARPENTE : revenue, balance sheet and financial ratios
VERCORS CHARPENTE is a French company
founded 7 years ago,
specialized in the sector Travaux de charpente.
Based in SAINT-LAURENT-EN-ROYANS (26190),
this company of category PME
shows in 2022 a revenue of 915 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - VERCORS CHARPENTE (SIREN 845091875)
Indicator
2025
2024
2023
2022
2020
Revenue
N/C
N/C
N/C
914 831 €
N/C
Net income
228 032 €
271 338 €
172 543 €
22 104 €
49 128 €
EBITDA
N/C
N/C
N/C
48 995 €
N/C
Net margin
N/C
N/C
N/C
2.4%
N/C
Revenue and income statement
In 2025, VERCORS CHARPENTE generates positive net income of 228 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2020-2025: 49 k€ -> 228 k€.
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
228 032 €
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 36%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 66%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
36.438%
Financial autonomy (2025)
?
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
66.15%
Asset age ratio (2025)
?
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
2020
2022
2023
2024
2025
Debt ratio
59.947
181.171
59.778
85.5
36.438
Financial autonomy
16.046
20.822
42.315
43.348
66.15
Repayment capacity
None
3.327
None
None
None
Cash flow / Revenue
None%
4.963%
None%
None%
None%
Sector positioning
Debt ratio
36.442025
2023
2024
2025
Q1: 9.16
Med: 25.54
Q3: 54.64
Average-7 pts over 3 years
In 2025, the debt ratio of VERCORS CHARPENTE (36.44) 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
66.15%2025
2023
2024
2025
Q1: 31.37%
Med: 45.9%
Q3: 60.99%
Excellent+21 pts over 3 years
In 2025, the financial autonomy of VERCORS CHARPENTE (66.2%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 550.40. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2025)
?
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
550.398
Liquidity indicators evolution VERCORS CHARPENTE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2020
2022
2023
2024
2025
Liquidity ratio
118.444
193.081
245.322
264.265
550.398
Interest coverage
None
3.037
None
None
None
Sector positioning
Liquidity ratio
550.42025
2023
2024
2025
Q1: 172.12
Med: 234.82
Q3: 327.16
Excellent+20 pts over 3 years
In 2025, the liquidity ratio of VERCORS CHARPENTE (550.40) 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.
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 (2025)
?
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 (2025)
?
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 (2025)
?
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 (2025)
?
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 VERCORS CHARPENTE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2020
2022
2023
2024
2025
Operating WCR
0 €
128 634 €
0 €
0 €
0 €
Inventory turnover (days)
0
13
0
0
0
Customer payment term (days)
0
43
0
0
0
Supplier payment term (days)
0
60
0
0
0
Positioning of VERCORS CHARPENTE in its sector
Comparison with sector Travaux de charpente
Valuation estimate
Based on 113 transactions of similar company sales
(all years),
the value of VERCORS CHARPENTE is estimated at
615 323 €
(range 312 339€ - 1 093 449€).
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.
Estimated enterprise value2025
113 transactions
312k€615k€1093k€
615 323 €Range: 312 339€ - 1 093 449€
NAF 5 all-time
Valuation method used
Net Income Multiple
228 032 €
×
2.7x
=615 324 €
Range: 312 339€ - 1 093 449€
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 113 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 charpente)
Compare VERCORS CHARPENTE with other companies in the same sector:
Frequently asked questions about VERCORS CHARPENTE
What is the revenue of VERCORS CHARPENTE ?
The revenue of VERCORS CHARPENTE in 2022 is 915 k€.
Is VERCORS CHARPENTE profitable?
Yes, VERCORS CHARPENTE generated a net profit of 228 k€ in 2025.
Where is the headquarters of VERCORS CHARPENTE ?
The headquarters of VERCORS CHARPENTE is located in SAINT-LAURENT-EN-ROYANS (26190), in the department Drome.
Where to find the tax return of VERCORS CHARPENTE ?
The tax return of VERCORS CHARPENTE 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 VERCORS CHARPENTE operate?
VERCORS CHARPENTE operates in the sector Travaux de charpente (NAF code 43.91A). 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