Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: GECreation date: 2000-10-01 (25 years)Status: ActiveBusiness sector: Autres travaux spécialisés de constructionLocation: NANTERRE (92000), Hauts-de-Seine
VINCI HIGHWAYS : revenue, balance sheet and financial ratios
VINCI HIGHWAYS is a French company
founded 25 years ago,
specialized in the sector Autres travaux spécialisés de construction.
Based in NANTERRE (92000),
this company of category GE
shows in 2024 a revenue of 19.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - VINCI HIGHWAYS (SIREN 433636461)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
19 395 000 €
16 895 910 €
13 888 070 €
6 916 490 €
509 910 €
1 257 390 €
659 €
763 €
N/C
Net income
-42 076 400 €
41 357 440 €
-32 905 000 €
14 909 360 €
-19 046 080 €
-4 023 840 €
10 672 €
6 681 730 €
33 067 €
EBITDA
-19 444 600 €
-13 319 890 €
-20 444 970 €
-9 815 280 €
-19 353 290 €
-19 350 000 €
-11 919 €
-9 327 €
1 295 €
Net margin
-216.9%
244.8%
-236.9%
215.6%
-3735.2%
-320.0%
1619.4%
875718.2%
N/C
Revenue and income statement
In 2024, VINCI HIGHWAYS achieves revenue of 19.4 M€. Over the period 2017-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +325.9%. Vs 2023, growth of +15% (16.9 M€ -> 19.4 M€). After deducting consumption (0 €), gross margin stands at 19.4 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 -19.4 M€, representing -100.3% of revenue. Warning negative scissor effect: despite revenue change (+15%), EBITDA varies by -46%, reducing margin by 21.4 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -42.1 M€ (-216.9% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
19 395 000 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
19 395 000 €
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
-19 444 600 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-21 329 900 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-42 076 400 €
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
-100.2%
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 42%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 68%. 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 24.2 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 240.3% 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
42.273%
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
68.392%
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
240.278%
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
24.173
Solvency indicators evolution VINCI HIGHWAYS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
359.05
632.641
461.203
399.341
428.309
425.698
476.677
155.771
42.273
Financial autonomy
13.915
12.937
16.995
19.725
18.316
18.531
16.86
37.966
68.392
Repayment capacity
192.002
99457.258
128.969
-60.93
-158.087
84.835
-154.451
150.24
24.173
Cash flow / Revenue
None%
2080.734%
1922.61%
-1831.026%
-1770.62%
253.293%
-70.281%
55.672%
240.278%
Sector positioning
Debt ratio
42.272024
2022
2023
2024
Q1: 3.39
Med: 18.59
Q3: 55.68
Average-10 pts over 3 years
In 2024, the debt ratio of VINCI HIGHWAYS (42.27) 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
68.39%2024
2022
2023
2024
Q1: 18.09%
Med: 38.63%
Q3: 59.74%
Excellent+51 pts over 3 years
In 2024, the financial autonomy of VINCI HIGHWAYS (68.4%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
24.17 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.25 years
Q3: 1.25 years
Watch+63 pts over 3 years
In 2024, the repayment capacity of VINCI HIGHWAYS (24.17) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 1761.53. 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
1761.527
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
-809.699
Liquidity indicators evolution VINCI HIGHWAYS
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
0.0
141.67
147.66
452.927
218.419
325.773
101.408
129.731
1761.527
Interest coverage
-103.784
-382.449
-315.127
-163.66
-127.676
-294.356
-316.931
-481.88
-809.699
Sector positioning
Liquidity ratio
1761.532024
2022
2023
2024
Q1: 147.2
Med: 218.63
Q3: 322.5
Excellent+54 pts over 3 years
In 2024, the liquidity ratio of VINCI HIGHWAYS (1761.53) 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
-809.7x2024
2022
2023
2024
Q1: 0.0x
Med: 0.32x
Q3: 2.98x
Watch
In 2024, the interest coverage of VINCI HIGHWAYS (-809.7x) 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: 402 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 162 days. The gap of 240 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 552 days of revenue, i.e. 29.8 M€ to permanently finance.
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
29 759 494 €
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
402 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
162 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
552 j
WCR and payment terms evolution VINCI HIGHWAYS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
-68 313 270 €
-69 791 €
1 979 006 €
7 531 498 €
5 514 448 €
-429 975 €
11 814 296 €
29 759 494 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
0
236776
383
355
1107
114
135
292
402
Supplier payment term (days)
0
229878
104
289
608
390
188
187
162
Positioning of VINCI HIGHWAYS in its sector
Comparison with sector Autres travaux spécialisés de construction
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (25 transactions).
This range of 2 558 816€ to 7 927 189€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
2558k€4096k€7927k€
4 096 912 €Range: 2 558 816€ - 7 927 189€
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 25 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 (Autres travaux spécialisés de construction)
Compare VINCI HIGHWAYS with other companies in the same sector:
The headquarters of VINCI HIGHWAYS is located in NANTERRE (92000), in the department Hauts-de-Seine.
Where to find the tax return of VINCI HIGHWAYS ?
The tax return of VINCI HIGHWAYS 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 HIGHWAYS operate?
VINCI HIGHWAYS operates in the sector Autres travaux spécialisés de construction (NAF code 43.99D). 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