Employees: NN (None)Legal category: SCA (commandite par actions)Size: GECreation date: 2008-03-12 (18 years)Status: ActiveBusiness sector: Ingénierie, études techniquesLocation: NANTERRE (92000), Hauts-de-Seine
VINCI ENERGIES GSM-R : revenue, balance sheet and financial ratios
VINCI ENERGIES GSM-R is a French company
founded 18 years ago,
specialized in the sector Ingénierie, études techniques.
Based in NANTERRE (92000),
this company of category GE
shows in 2024 a revenue of 11.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - VINCI ENERGIES GSM-R (SIREN 503116824)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
11 662 260 €
11 464 854 €
11 809 939 €
12 061 107 €
10 058 399 €
17 510 943 €
10 157 869 €
26 144 602 €
14 105 926 €
Net income
664 565 €
360 778 €
1 150 754 €
1 304 611 €
998 867 €
376 330 €
-101 565 €
9 539 076 €
-11 297 189 €
EBITDA
-6 852 €
-5 052 €
-6 332 €
62 174 €
-425 616 €
8 163 802 €
-29 719 €
11 816 680 €
-11 118 689 €
Net margin
5.7%
3.1%
9.7%
10.8%
9.9%
2.1%
-1.0%
36.5%
-80.1%
Revenue and income statement
In 2024, VINCI ENERGIES GSM-R achieves revenue of 11.7 M€. Activity remains stable over the period (CAGR: -2.3%). Vs 2023: +2%. After deducting consumption (0 €), gross margin stands at 11.7 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -7 k€, representing -0.1% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 665 k€, i.e. 5.7% 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
11 662 260 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
11 662 260 €
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
-6 852 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
1 593 162 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
664 565 €
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
-0.1%
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 -96%. 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 -3735%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
-95.885%
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
-3734.908%
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
-8.021%
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
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
-77.275
-42.974
-73.916
-67.666
-74.513
-78.91
-84.205
-88.919
-95.885
Financial autonomy
-923.505
-673.716
-526.559
-828.729
-790.014
-651.335
-624.596
-570.737
-3734.908
Repayment capacity
-2.443
1.153
-119.368
2.201
-33.086
-413.142
-95.528
-26.767
-22.128
Cash flow / Revenue
-80.471%
37.546%
-1.612%
45.765%
-5.613%
-0.376%
-1.688%
-6.448%
-8.021%
Sector positioning
Debt ratio
-95.892024
2022
2023
2024
Q1: 0.0
Med: 8.25
Q3: 42.9
Excellent
In 2024, the debt ratio of VINCI ENERGIES GSM-R (-95.89) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
-3734.91%2024
2022
2023
2024
Q1: 11.27%
Med: 37.87%
Q3: 61.33%
Watch
In 2024, the financial autonomy of VINCI ENERGIES GSM-R (-3734.9%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
-22.13 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.9 years
Excellent
In 2024, the repayment capacity of VINCI ENERGIES GSM-R (-22.13) 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 99.68. 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
99.681
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
156.988
41.859
150.566
84.456
96.864
97.973
100.403
100.53
99.681
Interest coverage
-2.153
1.746
-426.004
1.723
-32.647
228.358
-2859.27
-14532.284
-13552.204
Sector positioning
Liquidity ratio
99.682024
2022
2023
2024
Q1: 148.97
Med: 229.92
Q3: 405.25
Watch
In 2024, the liquidity ratio of VINCI ENERGIES GSM-R (99.68) 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
-13552.2x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 2.05x
Watch
In 2024, the interest coverage of VINCI ENERGIES GSM-R (-13552.2x) 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. Average customer payment term: 13 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 13 days. Overall, WCR represents 15 days of revenue, i.e. 496 k€ to permanently finance. Over 2016-2024, WCR increased by +107%, requiring additional financing.
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
495 646 €
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
13 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
13 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
15 j
WCR and payment terms evolution VINCI ENERGIES GSM-R
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-7 093 165 €
-11 148 320 €
-3 887 315 €
2 625 591 €
2 709 129 €
3 107 182 €
3 111 565 €
3 347 737 €
495 646 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
78
32
80
45
77
79
78
87
13
Supplier payment term (days)
14
77
83
101
81
79
79
87
13
Positioning of VINCI ENERGIES GSM-R in its sector
Comparison with sector Ingénierie, études techniques
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (40 transactions).
This range of 1 059 876€ to 2 289 471€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
1059k€1387k€2289k€
1 387 696 €Range: 1 059 876€ - 2 289 471€
NAF 5 année 2024
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 40 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 (Ingénierie, études techniques)
Compare VINCI ENERGIES GSM-R with other companies in the same sector:
Frequently asked questions about VINCI ENERGIES GSM-R
What is the revenue of VINCI ENERGIES GSM-R ?
The revenue of VINCI ENERGIES GSM-R in 2024 is 11.7 M€.
Is VINCI ENERGIES GSM-R profitable?
Yes, VINCI ENERGIES GSM-R generated a net profit of 665 k€ in 2024.
Where is the headquarters of VINCI ENERGIES GSM-R ?
The headquarters of VINCI ENERGIES GSM-R is located in NANTERRE (92000), in the department Hauts-de-Seine.
Where to find the tax return of VINCI ENERGIES GSM-R ?
The tax return of VINCI ENERGIES GSM-R 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 VINCI ENERGIES GSM-R operate?
VINCI ENERGIES GSM-R operates in the sector Ingénierie, études techniques (NAF code 71.12B). 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