Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2008-10-10 (17 years)Status: ActiveBusiness sector: Activités des agences de publicitéLocation: SAINT-GEORGES-SUR-BAULCHE (89000), Yonne
VISICOD : revenue, balance sheet and financial ratios
VISICOD is a French company
founded 17 years ago,
specialized in the sector Activités des agences de publicité.
Based in SAINT-GEORGES-SUR-BAULCHE (89000),
this company of category PME
shows in 2021 a revenue of 2.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2024, VISICOD generates positive net income of 281 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 67 k€ -> 281 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
281 096 €
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 6%. 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 52%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
5.929%
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
51.698%
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
2019
2020
2021
2024
Debt ratio
0.516
3.476
2.232
1.87
7.924
1.902
5.929
Financial autonomy
31.183
38.075
48.805
57.56
56.165
62.166
51.698
Repayment capacity
0.01
0.115
0.071
0.056
0.307
0.048
None
Cash flow / Revenue
5.166%
5.681%
6.82%
8.183%
7.945%
11.492%
None%
Sector positioning
Debt ratio
5.932024
2020
2021
2024
Q1: 0.0
Med: 7.82
Q3: 44.59
Good
In 2024, the debt ratio of VISICOD (5.93) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
51.7%2024
2020
2021
2024
Q1: 9.69%
Med: 34.27%
Q3: 59.15%
Good-8 pts over 3 years
In 2024, the financial autonomy of VISICOD (51.7%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
0.05 years2021
2020
2021
Q1: 0.0 years
Med: 0.01 years
Q3: 1.56 years
Average-6 pts over 2 years
In 2021, the repayment capacity of VISICOD (0.05) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 221.87. 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
221.871
Liquidity indicators evolution VISICOD
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2024
Liquidity ratio
338.163
315.102
347.31
351.927
320.089
342.362
221.871
Interest coverage
25.71
26.138
21.707
9.024
10.306
9.129
None
Sector positioning
Liquidity ratio
221.872024
2020
2021
2024
Q1: 128.85
Med: 206.6
Q3: 363.72
Good-16 pts over 3 years
In 2024, the liquidity ratio of VISICOD (221.87) 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
9.13x2021
2020
2021
Q1: 0.0x
Med: 0.0x
Q3: 1.3x
Excellent
In 2021, the interest coverage of VISICOD (9.1x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 569 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 517 days. The gap of 52 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow.
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
0 €
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
569 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
517 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 and payment terms evolution VISICOD
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2024
Operating WCR
60 921 €
47 613 €
91 394 €
17 165 €
33 525 €
102 832 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
131
94
76
61
71
63
569
Supplier payment term (days)
14
23
24
17
17
29
517
Positioning of VISICOD in its sector
Comparison with sector Activités des agences de publicité
Valuation estimate
Based on 68 transactions of similar company sales
(all years),
the value of VISICOD is estimated at
818 768 €
(range 393 177€ - 3 080 636€).
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 value2024
68 tx
393k€818k€3080k€
818 768 €Range: 393 177€ - 3 080 636€
NAF 5 all-time
Valuation method used
Net Income Multiple
281 096 €
×
2.9x
=818 769 €
Range: 393 177€ - 3 080 636€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 68 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 (Activités des agences de publicité)
Compare VISICOD with other companies in the same sector:
Yes, VISICOD generated a net profit of 281 k€ in 2024.
Where is the headquarters of VISICOD ?
The headquarters of VISICOD is located in SAINT-GEORGES-SUR-BAULCHE (89000), in the department Yonne.
Where to find the tax return of VISICOD ?
The tax return of VISICOD 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 VISICOD operate?
VISICOD operates in the sector Activités des agences de publicité (NAF code 73.11Z). 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