Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 1974-01-01 (52 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: VILLENEUVE-D'ASCQ (59491), Nord
VERHAEGHE SERVICES : revenue, balance sheet and financial ratios
VERHAEGHE SERVICES is a French company
founded 52 years ago,
specialized in the sector Activités des sociétés holding.
Based in VILLENEUVE-D'ASCQ (59491),
this company of category PME
shows in 2023 a revenue of 120 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - VERHAEGHE SERVICES (SIREN 470502352)
Indicator
2023
2018
2017
2016
Revenue
120 000 €
N/C
53 889 €
10 000 €
Net income
717 246 €
15 905 €
66 638 €
5 904 €
EBITDA
98 115 €
N/C
37 896 €
3 599 €
Net margin
597.7%
N/C
123.7%
59.0%
Revenue and income statement
In 2023, VERHAEGHE SERVICES achieves revenue of 120 k€. Over the period 2016-2023, the company shows strong growth with a CAGR (compound annual growth rate) of +42.6%. After deducting consumption (0 €), gross margin stands at 120 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 98 k€, representing 81.8% of revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 717 k€, i.e. 597.7% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
120 000 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
120 000 €
EBITDA (2023)
?
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
98 115 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
98 115 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
717 246 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
81.8%
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 82%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.2 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 1050.9% 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 (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
22.441%
Financial autonomy (2023)
?
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
81.598%
Cash flow / Revenue (2023)
?
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
1050.926%
Repayment capacity (2023)
?
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
0.198
Solvency indicators evolution VERHAEGHE SERVICES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2023
Debt ratio
9.044
10.44
14.902
22.441
Financial autonomy
90.949
89.3
85.76
81.598
Repayment capacity
11.594
1.298
None
0.198
Cash flow / Revenue
59.42%
123.658%
None%
1050.926%
Sector positioning
Debt ratio
22.442023
2017
2018
2023
Q1: 0.03
Med: 10.87
Q3: 70.22
Average+15 pts over 3 years
In 2023, the debt ratio of VERHAEGHE SERVICES (22.44) 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
81.6%2023
2017
2018
2023
Q1: 17.2%
Med: 61.39%
Q3: 90.77%
Good-8 pts over 3 years
In 2023, the financial autonomy of VERHAEGHE SERVICES (81.6%) 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.
Repayment capacity
0.2 years2023
2017
2023
Q1: 0.0 years
Med: 0.09 years
Q3: 3.23 years
Average-6 pts over 2 years
In 2023, the repayment capacity of VERHAEGHE SERVICES (0.20) 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 44175.44. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 898.9x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2023)
?
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
44175.443
Interest coverage (2023)
?
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
898.871
Liquidity indicators evolution VERHAEGHE SERVICES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2023
Liquidity ratio
3184.737
2429.613
2483.312
44175.443
Interest coverage
1.084
0.0
None
898.871
Sector positioning
Liquidity ratio
44175.442023
2017
2018
2023
Q1: 126.86
Med: 619.0
Q3: 3548.33
Excellent
In 2023, the liquidity ratio of VERHAEGHE SERVICES (44175.44) 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.
Interest coverage
898.87x2023
2017
2023
Q1: -65.31x
Med: 0.0x
Q3: 0.0x
Excellent+25 pts over 2 years
In 2023, the interest coverage of VERHAEGHE SERVICES (898.9x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 17 days. Favorable situation: supplier credit is longer than customer credit by 17 days. Overall, WCR represents 1489 days of revenue, i.e. 496 k€ to permanently finance. Over 2016-2023, WCR increased by +137%, requiring additional financing.
Operating WCR (2023)
?
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
496 349 €
Customer credit (2023)
?
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 (2023)
?
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
17 j
Inventory turnover (2023)
?
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 (2023)
?
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
1489 j
WCR and payment terms evolution VERHAEGHE SERVICES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2023
Operating WCR
209 460 €
305 863 €
0 €
496 349 €
Inventory turnover (days)
0
0
0
0
Customer payment term (days)
13
42
0
0
Supplier payment term (days)
129
181
0
17
Positioning of VERHAEGHE SERVICES in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 63 transactions of similar company sales
in 2023,
the value of VERHAEGHE SERVICES is estimated at
1 570 879 €
(range 332 382€ - 2 392 710€).
With an EBITDA of 98 115€, the sector multiple of 4.6x is applied.
The price/revenue ratio is 0.24x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2023
63 tx
332k€1570k€2392k€
1 570 879 €Range: 332 382€ - 2 392 710€
NAF 5 année 2023
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
98 115 €×4.6x
Estimation448 307 €
164 259€ - 762 844€
Revenue Multiple30%
120 000 €×0.24x
Estimation28 857 €
21 105€ - 85 703€
Net Income Multiple20%
717 246 €×9.3x
Estimation6 690 344 €
1 219 608€ - 9 927 891€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 63 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 sociétés holding)
Compare VERHAEGHE SERVICES with other companies in the same sector:
Frequently asked questions about VERHAEGHE SERVICES
What is the revenue of VERHAEGHE SERVICES ?
The revenue of VERHAEGHE SERVICES in 2023 is 120 k€.
Is VERHAEGHE SERVICES profitable?
Yes, VERHAEGHE SERVICES generated a net profit of 717 k€ in 2023.
Where is the headquarters of VERHAEGHE SERVICES ?
The headquarters of VERHAEGHE SERVICES is located in VILLENEUVE-D'ASCQ (59491), in the department Nord.
Where to find the tax return of VERHAEGHE SERVICES ?
The tax return of VERHAEGHE SERVICES 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 VERHAEGHE SERVICES operate?
VERHAEGHE SERVICES operates in the sector Activités des sociétés holding (NAF code 64.20Z). 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