Employees: 12 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2012-10-01 (13 years)Status: ActiveBusiness sector: Travaux de plâtrerieLocation: ANNEMASSE (74100), Haute-Savoie
VINCENT MOULIN ENTREPRISE : revenue, balance sheet and financial ratios
VINCENT MOULIN ENTREPRISE is a French company
founded 13 years ago,
specialized in the sector Travaux de plâtrerie.
Based in ANNEMASSE (74100),
this company of category PME
shows in 2021 a revenue of 2.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - VINCENT MOULIN ENTREPRISE (SIREN 788735181)
Indicator
2021
2020
2019
2018
2017
2016
2015
Revenue
2 453 579 €
2 461 473 €
2 864 816 €
2 717 231 €
2 275 497 €
1 943 445 €
N/C
Net income
-329 606 €
-157 282 €
15 060 €
72 102 €
78 538 €
22 048 €
5 560 €
EBITDA
-277 166 €
-151 813 €
44 342 €
138 662 €
157 030 €
37 072 €
N/C
Net margin
-13.4%
-6.4%
0.5%
2.7%
3.5%
1.1%
N/C
Revenue and income statement
In 2021, VINCENT MOULIN ENTREPRISE achieves revenue of 2.5 M€. Revenue is growing positively over 7 years (CAGR: +4.8%). Slight decline of -0% vs 2020. After deducting consumption (297 k€), gross margin stands at 2.2 M€, i.e. a rate of 88%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -277 k€, representing -11.3% of revenue. Warning negative scissor effect: despite revenue change (-0%), EBITDA varies by -83%, reducing margin by 5.1 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -330 k€ (-13.4% of revenue), which will impact equity.
Revenue (2021)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
2 453 579 €
Gross margin (2021)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 156 874 €
EBITDA (2021)
?
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
-277 166 €
EBIT (2021)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-294 137 €
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-329 606 €
EBITDA margin (2021)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-11.3%
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 407%. 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 4%. 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
407.21%
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
4.435%
Cash flow / Revenue (2021)
?
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
-12.013%
Repayment capacity (2021)
?
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
-0.789
Asset age ratio (2021)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution VINCENT MOULIN ENTREPRISE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
Debt ratio
37.931
53.209
30.016
39.056
27.822
69.085
407.21
Financial autonomy
44.188
33.405
36.488
36.068
38.993
26.847
4.435
Repayment capacity
None
6.042
0.961
2.729
1.867
-1.353
-0.789
Cash flow / Revenue
None%
1.424%
6.268%
1.291%
1.132%
-5.674%
-12.013%
Sector positioning
Debt ratio
407.212021
2019
2020
2021
Q1: 0.89
Med: 21.48
Q3: 76.6
Watch+13 pts over 3 years
In 2021, the debt ratio of VINCENT MOULIN ENTREPRISE (407.21) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
4.43%2021
2019
2020
2021
Q1: 5.97%
Med: 27.42%
Q3: 48.52%
Average-38 pts over 3 years
In 2021, the financial autonomy of VINCENT MOULIN ENTREPRISE (4.4%) 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
-0.79 years2021
2019
2020
2021
Q1: 0.0 years
Med: 0.0 years
Q3: 1.18 years
Excellent-50 pts over 3 years
In 2021, the repayment capacity of VINCENT MOULIN ENTREPRISE (-0.79) 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 122.19. 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
122.19
Interest coverage (2021)
?
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
-1.354
Liquidity indicators evolution VINCENT MOULIN ENTREPRISE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
Liquidity ratio
172.515
182.263
194.942
162.245
164.017
151.514
122.19
Interest coverage
None
20.8
2.771
2.549
10.884
-5.338
-1.354
Sector positioning
Liquidity ratio
122.192021
2019
2020
2021
Q1: 143.19
Med: 201.08
Q3: 287.03
Watch-17 pts over 3 years
In 2021, the liquidity ratio of VINCENT MOULIN ENTREPRISE (122.19) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
-1.35x2021
2019
2020
2021
Q1: 0.0x
Med: 0.0x
Q3: 1.34x
Average-50 pts over 3 years
In 2021, the interest coverage of VINCENT MOULIN ENTREPRISE (-1.4x) 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: 118 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 35 days. The gap of 83 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Inventory turnover is 20 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 49 days of revenue, i.e. 335 k€ to permanently finance.
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
335 208 €
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
118 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
35 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
20 j
WCR in days of revenue (2021)
?
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
49 j
WCR and payment terms evolution VINCENT MOULIN ENTREPRISE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
Operating WCR
0 €
602 973 €
632 520 €
805 931 €
753 790 €
696 843 €
335 208 €
Inventory turnover (days)
0
8
17
8
9
20
20
Customer payment term (days)
0
137
121
134
116
129
118
Supplier payment term (days)
0
63
57
55
41
56
35
Positioning of VINCENT MOULIN ENTREPRISE in its sector
Comparison with sector Travaux de plâtrerie
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (39 transactions).
This range of 377 065€ to 714 683€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2021
Indicative
377k€549k€714k€
549 086 €Range: 377 065€ - 714 683€
NAF 4 année 2021
Aggregated at NAF sub-class level
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 39 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 plâtrerie)
Compare VINCENT MOULIN ENTREPRISE with other companies in the same sector:
Frequently asked questions about VINCENT MOULIN ENTREPRISE
What is the revenue of VINCENT MOULIN ENTREPRISE ?
The revenue of VINCENT MOULIN ENTREPRISE in 2021 is 2.5 M€.
Is VINCENT MOULIN ENTREPRISE profitable?
VINCENT MOULIN ENTREPRISE recorded a net loss in 2021.
Where is the headquarters of VINCENT MOULIN ENTREPRISE ?
The headquarters of VINCENT MOULIN ENTREPRISE is located in ANNEMASSE (74100), in the department Haute-Savoie.
Where to find the tax return of VINCENT MOULIN ENTREPRISE ?
The tax return of VINCENT MOULIN ENTREPRISE 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 VINCENT MOULIN ENTREPRISE operate?
VINCENT MOULIN ENTREPRISE operates in the sector Travaux de plâtrerie (NAF code 43.31Z). 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