Employees: 31 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 2010-05-25 (15 years)Status: ActiveBusiness sector: Restauration de type rapideLocation: SAINT-HERBLAIN (44800), Loire-Atlantique
VINDEMIA FINANCES : revenue, balance sheet and financial ratios
VINDEMIA FINANCES is a French company
founded 15 years ago,
specialized in the sector Restauration de type rapide.
Based in SAINT-HERBLAIN (44800),
this company of category ETI
shows in 2024 a revenue of 13.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - VINDEMIA FINANCES (SIREN 522956440)
Indicator
2024
2023
2022
2021
2021
2020
2018
2017
2016
Revenue
13 384 675 €
11 295 412 €
3 599 762 €
754 563 €
364 200 €
711 299 €
783 071 €
686 602 €
570 384 €
Net income
-389 196 €
-718 107 €
395 162 €
7 334 €
-32 496 €
-32 267 €
224 684 €
137 008 €
150 801 €
EBITDA
-302 249 €
-861 235 €
13 984 €
-13 114 €
-3 315 €
-81 474 €
13 601 €
44 794 €
36 362 €
Net margin
-2.9%
-6.4%
11.0%
1.0%
-8.9%
-4.5%
28.7%
20.0%
26.4%
Revenue and income statement
In 2024, VINDEMIA FINANCES achieves revenue of 13.4 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +48.4%. Vs 2023, growth of +18% (11.3 M€ -> 13.4 M€). After deducting consumption (4.5 M€), gross margin stands at 8.9 M€, i.e. a rate of 67%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -302 k€, representing -2.3% of revenue. Positive scissor effect: EBITDA margin improves by +5.4 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -389 k€ (-2.9% 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
13 384 675 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
8 918 560 €
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
-302 249 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-315 065 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-389 196 €
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
-2.3%
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 1580%. 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 3%. 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
1579.501%
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
3.318%
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
-2.878%
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
-5.832
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2020
2021
2021
2022
2023
2024
Debt ratio
0.0
6.49
0.0
5.437
192.925
94.603
103.595
261.908
1579.501
Financial autonomy
64.284
77.305
85.682
64.158
29.572
40.919
29.423
12.456
3.318
Repayment capacity
0.0
0.347
0.0
-0.699
-33.87
-134.005
4.326
-1.607
-5.832
Cash flow / Revenue
25.728%
18.825%
27.211%
-9.815%
-13.653%
-0.847%
8.27%
-7.669%
-2.878%
Sector positioning
Debt ratio
1579.52024
2022
2023
2024
Q1: 0.0
Med: 16.12
Q3: 113.7
Watch+12 pts over 3 years
In 2024, the debt ratio of VINDEMIA FINANCES (1579.50) 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
3.32%2024
2022
2023
2024
Q1: 0.43%
Med: 16.82%
Q3: 42.04%
Average-25 pts over 3 years
In 2024, the financial autonomy of VINDEMIA FINANCES (3.3%) 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
-5.83 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.04 years
Q3: 1.89 years
Excellent-50 pts over 3 years
In 2024, the repayment capacity of VINDEMIA FINANCES (-5.83) 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 138.32. 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
138.319
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
-12.511
Liquidity indicators evolution VINDEMIA FINANCES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2020
2021
2021
2022
2023
2024
Liquidity ratio
314.115
201.284
316.158
178.608
389.358
176.617
152.688
115.452
138.319
Interest coverage
20.818
10.428
0.0
-2.495
-3.56
-0.313
15.575
-0.615
-12.511
Sector positioning
Liquidity ratio
138.322024
2022
2023
2024
Q1: 55.0
Med: 110.69
Q3: 196.26
Good
In 2024, the liquidity ratio of VINDEMIA FINANCES (138.32) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
-12.51x2024
2022
2023
2024
Q1: 0.0x
Med: 0.01x
Q3: 2.83x
Average-50 pts over 3 years
In 2024, the interest coverage of VINDEMIA FINANCES (-12.5x) 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: 36 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 47 days. Favorable situation: supplier credit is longer than customer credit by 11 days. Inventory turnover is 6 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 32 days of revenue, i.e. 1.2 M€ to permanently finance. Over 2016-2024, WCR increased by +510%, 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
1 178 922 €
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
36 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
47 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
6 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
32 j
WCR and payment terms evolution VINDEMIA FINANCES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2020
2021
2021
2022
2023
2024
Operating WCR
193 366 €
12 441 €
307 606 €
212 486 €
1 283 040 €
296 143 €
1 513 736 €
1 302 587 €
1 178 922 €
Inventory turnover (days)
0
0
0
0
0
0
13
7
6
Customer payment term (days)
55
32
70
133
345
183
108
48
36
Supplier payment term (days)
57
50
54
65
238
87
129
78
47
Positioning of VINDEMIA FINANCES in its sector
Comparison with sector Restauration de type rapide
Valuation estimate
Based on 698 transactions of similar company sales
in 2024,
the value of VINDEMIA FINANCES is estimated at
7 627 040 €
(range 4 430 685€ - 11 230 106€).
The price/revenue ratio is 0.57x
(in line with sector norms).
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.
Estimated enterprise value2024
698 transactions
4430k€7627k€11230k€
7 627 040 €Range: 4 430 685€ - 11 230 106€
NAF 5 année 2024
Valuation method used
Revenue Multiple
13 384 675 €
×
0.57x
=7 627 040 €
Range: 4 430 686€ - 11 230 107€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 698 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 (Restauration de type rapide)
Compare VINDEMIA FINANCES with other companies in the same sector:
Frequently asked questions about VINDEMIA FINANCES
What is the revenue of VINDEMIA FINANCES ?
The revenue of VINDEMIA FINANCES in 2024 is 13.4 M€.
Is VINDEMIA FINANCES profitable?
VINDEMIA FINANCES recorded a net loss in 2024.
Where is the headquarters of VINDEMIA FINANCES ?
The headquarters of VINDEMIA FINANCES is located in SAINT-HERBLAIN (44800), in the department Loire-Atlantique.
Where to find the tax return of VINDEMIA FINANCES ?
The tax return of VINDEMIA FINANCES 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 VINDEMIA FINANCES operate?
VINDEMIA FINANCES operates in the sector Restauration de type rapide (NAF code 56.10C). 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