VERCORS ELECTRO EROSION : revenue, balance sheet and financial ratios
VERCORS ELECTRO EROSION is a French company
founded 31 years ago,
specialized in the sector Réparation d'ouvrages en métaux.
Based in SAINT-ROMANS (38160),
this company of category PME
shows in 2020 a revenue of 2.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - VERCORS ELECTRO EROSION (SIREN 398265843)
Indicator
2024
2023
2022
2021
2020
2019
2017
2016
Revenue
N/C
N/C
N/C
N/C
2 033 263 €
2 669 209 €
3 073 436 €
2 480 516 €
Net income
609 602 €
220 730 €
231 542 €
124 668 €
301 236 €
368 628 €
397 621 €
296 441 €
EBITDA
N/C
N/C
N/C
N/C
568 141 €
494 676 €
678 873 €
391 740 €
Net margin
N/C
N/C
N/C
N/C
14.8%
13.8%
12.9%
12.0%
Revenue and income statement
In 2024, VERCORS ELECTRO EROSION generates positive net income of 610 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 296 k€ -> 610 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
609 602 €
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 20%. 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 55%. 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
20.435%
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
54.602%
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
72.42
51.777
16.767
50.923
44.542
11.556
39.926
20.435
Financial autonomy
22.069
17.902
47.812
29.203
18.914
35.024
31.479
54.602
Repayment capacity
0.897
0.459
0.358
0.595
None
None
None
None
Cash flow / Revenue
11.782%
17.006%
15.766%
19.204%
None%
None%
None%
None%
Sector positioning
Debt ratio
20.432024
2022
2023
2024
Q1: 4.33
Med: 17.07
Q3: 42.21
Average+17 pts over 3 years
In 2024, the debt ratio of VERCORS ELECTRO EROSION (20.43) 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
54.6%2024
2022
2023
2024
Q1: 24.93%
Med: 45.63%
Q3: 58.25%
Good+26 pts over 3 years
In 2024, the financial autonomy of VERCORS ELECTRO EROSION (54.6%) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 258.93. 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
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2019
2020
2021
2022
2023
2024
Liquidity ratio
211.384
162.071
412.451
295.229
374.562
183.341
188.464
258.927
Interest coverage
2.182
4.709
0.0
0.0
None
None
None
None
Sector positioning
Liquidity ratio
258.932024
2022
2023
2024
Q1: 154.93
Med: 222.99
Q3: 307.27
Good+23 pts over 3 years
In 2024, the liquidity ratio of VERCORS ELECTRO EROSION (258.93) 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.
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 VERCORS ELECTRO EROSION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2019
2020
2021
2022
2023
2024
Operating WCR
340 029 €
1 034 303 €
274 315 €
41 865 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
34
105
7
15
0
0
0
0
Customer payment term (days)
38
42
45
46
0
0
0
0
Supplier payment term (days)
48
111
61
34
0
0
0
0
Positioning of VERCORS ELECTRO EROSION in its sector
Comparison with sector Réparation d'ouvrages en métaux
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (34 transactions).
This range of 476 506€ to 2 255 549€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
476k€1778k€2255k€
1 778 868 €Range: 476 506€ - 2 255 549€
NAF 5 all-time
How is this estimate calculated?
This estimate is based on the analysis of 34 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 (Réparation d'ouvrages en métaux)
Compare VERCORS ELECTRO EROSION with other companies in the same sector:
Frequently asked questions about VERCORS ELECTRO EROSION
What is the revenue of VERCORS ELECTRO EROSION ?
The revenue of VERCORS ELECTRO EROSION in 2020 is 2.0 M€.
Is VERCORS ELECTRO EROSION profitable?
Yes, VERCORS ELECTRO EROSION generated a net profit of 610 k€ in 2024.
Where is the headquarters of VERCORS ELECTRO EROSION ?
The headquarters of VERCORS ELECTRO EROSION is located in SAINT-ROMANS (38160), in the department Isere.
Where to find the tax return of VERCORS ELECTRO EROSION ?
The tax return of VERCORS ELECTRO EROSION 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 ELECTRO EROSION operate?
VERCORS ELECTRO EROSION operates in the sector Réparation d'ouvrages en métaux (NAF code 33.11Z). 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