Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2017-10-24 (8 years)Status: ActiveBusiness sector: Promotion immobilière de logementsLocation: BAYONNE (64100), Pyrenees-Atlantiques
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
VILLA BENGALI : revenue, balance sheet and financial ratios
VILLA BENGALI is a French company
founded 8 years ago,
specialized in the sector Promotion immobilière de logements.
Based in BAYONNE (64100),
this company of category PME
shows in 2021 a net income positive of 911 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - VILLA BENGALI (SIREN 832954630)
Indicator
2021
2019
2018
Revenue
N/C
N/C
N/C
Net income
911 383 €
-155 823 €
-130 389 €
EBITDA
N/C
-27 618 €
-87 842 €
Net margin
N/C
N/C
N/C
Revenue and income statement
In 2021, VILLA BENGALI generates positive net income of 911 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
911 383 €
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 251%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 16%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
250.552%
Financial autonomy (2021)
?
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
15.942%
Solvency indicators evolution VILLA BENGALI
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2021
Debt ratio
-1517.867
-894.145
250.552
Financial autonomy
-6.997
-12.409
15.942
Repayment capacity
-13.793
-16.2
None
Cash flow / Revenue
None%
None%
None%
Sector positioning
Debt ratio
250.552021
2018
2019
2021
Q1: 0.0
Med: 9.83
Q3: 163.63
Average+50 pts over 3 years
In 2021, the debt ratio of VILLA BENGALI (250.55) 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
15.94%2021
2018
2019
2021
Q1: 0.09%
Med: 18.38%
Q3: 59.11%
Average+22 pts over 3 years
In 2021, the financial autonomy of VILLA BENGALI (15.9%) 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
-16.2 years2019
2018
2019
Q1: -2.05 years
Med: 0.0 years
Q3: 1.79 years
Excellent
In 2019, the repayment capacity of VILLA BENGALI (-16.20) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 253.83. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2021)
?
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
253.829
Liquidity indicators evolution VILLA BENGALI
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2018
2019
2021
Liquidity ratio
1330.542
6888.077
253.829
Interest coverage
-48.493
-177.804
None
Sector positioning
Liquidity ratio
253.832021
2018
2019
2021
Q1: 141.43
Med: 327.34
Q3: 984.63
Average-35 pts over 3 years
In 2021, the liquidity ratio of VILLA BENGALI (253.83) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
-177.8x2019
2018
2019
Q1: -3.45x
Med: 0.0x
Q3: 1.56x
Watch
In 2019, the interest coverage of VILLA BENGALI (-177.8x) 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 (2021)
?
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 (2021)
?
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 (2021)
?
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 (2021)
?
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 VILLA BENGALI
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2021
Operating WCR
0 €
0 €
0 €
Inventory turnover (days)
0
0
0
Customer payment term (days)
0
0
0
Supplier payment term (days)
3
44
0
Positioning of VILLA BENGALI in its sector
Comparison with sector Promotion immobilière de logements
Valuation estimate
Based on 80 transactions of similar company sales
(all years),
the value of VILLA BENGALI is estimated at
2 140 387 €
(range 664 890€ - 5 889 051€).
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 value2021
80 tx
664k€2140k€5889k€
2 140 387 €Range: 664 890€ - 5 889 051€
NAF 5 all-time
Valuation method used
Net Income Multiple
911 383 €
×
2.3x
=2 140 387 €
Range: 664 890€ - 5 889 052€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 80 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 (Promotion immobilière de logements)
Compare VILLA BENGALI with other companies in the same sector:
The revenue of VILLA BENGALI is not publicly disclosed (confidential accounts filed with INPI).
Is VILLA BENGALI profitable?
Yes, VILLA BENGALI generated a net profit of 911 k€ in 2021.
Where is the headquarters of VILLA BENGALI ?
The headquarters of VILLA BENGALI is located in BAYONNE (64100), in the department Pyrenees-Atlantiques.
Where to find the tax return of VILLA BENGALI ?
The tax return of VILLA BENGALI 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 VILLA BENGALI operate?
VILLA BENGALI operates in the sector Promotion immobilière de logements (NAF code 41.10A). 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