VERDEZ FINANCES : revenue, balance sheet and financial ratios
VERDEZ FINANCES is a French company
founded 14 years ago,
specialized in the sector Activités des sièges sociaux.
Based in AMIENS (80080),
this company of category PME
shows in 2024 a revenue of 72 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - VERDEZ FINANCES (SIREN 540011640)
Indicator
2024
2023
2021
2020
2019
2018
2017
2016
2015
Revenue
72 004 €
57 069 €
134 463 €
150 771 €
130 734 €
126 347 €
103 905 €
48 000 €
127 070 €
Net income
2 790 643 €
-27 333 €
383 578 €
183 574 €
98 164 €
373 837 €
457 503 €
250 580 €
128 295 €
EBITDA
-230 111 €
-16 494 €
45 607 €
45 062 €
4 267 €
11 001 €
6 132 €
-27 025 €
-34 831 €
Net margin
3875.7%
-47.9%
285.3%
121.8%
75.1%
295.9%
440.3%
522.0%
101.0%
Revenue and income statement
In 2024, VERDEZ FINANCES achieves revenue of 72 k€. Revenue is declining over the period 2015-2024 (CAGR: -6.1%). Vs 2023, growth of +26% (57 k€ -> 72 k€). After deducting consumption (0 €), gross margin stands at 72 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -230 k€, representing -319.6% of revenue. Warning negative scissor effect: despite revenue change (+26%), EBITDA varies by -1295%, reducing margin by 290.7 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 2.8 M€, i.e. 3875.7% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
72 004 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
72 004 €
EBITDA (2024)
?
Gross Operating Surplus (EBITDA)
Definition
Resources generated by current operations, before depreciation and financial expenses.
Formula
Value added - Personnel expenses - Taxes
Interpretation
Positive = profitable activity
-230 111 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-252 883 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
2 790 643 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-319.6%
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 19%. 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 14%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.4 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 3911.4% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
18.912%
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
14.308%
Cash flow / Revenue (2024)
?
Cash flow / Revenue
Definition
Self-financing capacity relative to revenue.
Formula
(CAF / CA) x 100
Interpretation
The higher the ratio, the more cash the company generates
3911.429%
Repayment capacity (2024)
?
Repayment capacity
Definition
Number of years needed to repay debts with cash flow.
Formula
Financial debt / Cash flow
Interpretation
< 3 years : Excellent 3-5 years : Fair > 5 years : Warning
0.432
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
2015
2016
2017
2018
2019
2020
2021
2023
2024
Debt ratio
35.757
30.018
36.615
56.643
27.643
27.994
15.14
16.325
18.912
Financial autonomy
26.114
22.923
26.388
35.822
20.309
21.28
12.653
13.786
14.308
Repayment capacity
3.535
1.828
1.744
3.771
5.706
3.59
1.098
341.897
0.432
Cash flow / Revenue
102.409%
525.865%
465.331%
321.24%
104.741%
155.788%
323.425%
1.355%
3911.429%
Sector positioning
Debt ratio
18.912024
2021
2023
2024
Q1: 0.06
Med: 14.7
Q3: 89.68
Average+12 pts over 3 years
In 2024, the debt ratio of VERDEZ FINANCES (18.91) 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
14.31%2024
2021
2023
2024
Q1: 11.6%
Med: 51.93%
Q3: 85.2%
Average
In 2024, the financial autonomy of VERDEZ FINANCES (14.3%) 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
0.43 years2024
2021
2023
2024
Q1: 0.0 years
Med: 0.21 years
Q3: 3.74 years
Average
In 2024, the repayment capacity of VERDEZ FINANCES (0.43) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 642.83. 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
642.827
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Formula
EBIT / Interest expenses
Interpretation
> 3 : Comfortable 1.5-3 : Acceptable < 1.5 : Risk
-9.17
Liquidity indicators evolution VERDEZ FINANCES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
2023
2024
Liquidity ratio
13.286
176.858
303.426
989.01
44.104
618.998
150.448
157.581
642.827
Interest coverage
-177.397
-36.4
180.17
102.972
616.921
768.878
18.73
-34.0
-9.17
Sector positioning
Liquidity ratio
642.832024
2021
2023
2024
Q1: 116.89
Med: 458.52
Q3: 2176.32
Good+22 pts over 3 years
In 2024, the liquidity ratio of VERDEZ FINANCES (642.83) 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
-9.17x2024
2021
2023
2024
Q1: -45.38x
Med: 0.0x
Q3: 2.91x
Average-30 pts over 3 years
In 2024, the interest coverage of VERDEZ FINANCES (-9.2x) 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. Average customer payment term: 1 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 681 days. Excellent situation: suppliers finance 680 days of the operating cycle (retail model). WCR is negative (-1192 days): operations structurally generate cash. Notable WCR improvement over the period (-73%), freeing up cash.
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
-238 335 €
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
1 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
681 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 in days of revenue (2024)
?
WCR in days of revenue
Definition
Expresses working capital requirement in days of revenue.
Formula
(Operating WCR / Revenue) x 360
Interpretation
The fewer days, the better the working capital management
-1192 j
WCR and payment terms evolution VERDEZ FINANCES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2023
2024
Operating WCR
-137 899 €
-13 808 €
88 391 €
-51 862 €
-156 062 €
-22 144 €
-102 494 €
-355 126 €
-238 335 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
10
0
0
8
100
62
124
0
1
Supplier payment term (days)
8
440
124
25
156
301
541
506
681
Positioning of VERDEZ FINANCES in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 103 transactions of similar company sales
in 2024,
the value of VERDEZ FINANCES is estimated at
10 629 597 €
(range 3 651 987€ - 28 611 195€).
The price/revenue ratio is 0.38x
(conservative valuation).
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 value2024
103 transactions
3651k€10629k€28611k€
10 629 597 €Range: 3 651 987€ - 28 611 195€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
72 004 €×0.38x
Estimation27 190 €
12 960€ - 54 914€
Net Income Multiple20%
2 790 643 €×9.5x
Estimation26 533 208 €
9 110 529€ - 71 445 616€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 103 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 (Activités des sièges sociaux)
Compare VERDEZ FINANCES with other companies in the same sector:
Yes, VERDEZ FINANCES generated a net profit of 2.8 M€ in 2024.
Where is the headquarters of VERDEZ FINANCES ?
The headquarters of VERDEZ FINANCES is located in AMIENS (80080), in the department Somme.
Where to find the tax return of VERDEZ FINANCES ?
The tax return of VERDEZ FINANCES 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 VERDEZ FINANCES operate?
VERDEZ FINANCES operates in the sector Activités des sièges sociaux (NAF code 70.10Z). 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