Employees: 01 (2023.0)Legal category: 5560Size: PMECreation date: 1957-01-01 (69 years)Status: ActiveBusiness sector: Autre distribution de créditLocation: WASSY (52130), Haute-Marne
VITAVI IMMOBILIERE : revenue, balance sheet and financial ratios
VITAVI IMMOBILIERE is a French company
founded 69 years ago,
specialized in the sector Autre distribution de crédit.
Based in WASSY (52130),
this company of category PME
shows in 2024 a revenue of 48 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - VITAVI IMMOBILIERE (SIREN 515780658)
Indicator
2024
2023
2022
2021
2020
2019
2018
2016
Revenue
48 367 €
51 779 €
5 271 €
136 353 €
7 471 €
6 231 €
5 408 €
7 225 €
Net income
-2 168 084 €
-712 075 €
-1 494 406 €
-3 431 725 €
-3 215 783 €
-424 524 €
84 804 €
-268 142 €
EBITDA
-414 188 €
-237 517 €
-439 031 €
-181 811 €
-140 643 €
-319 170 €
-249 638 €
-207 185 €
Net margin
-4482.6%
-1375.2%
-28351.5%
-2516.8%
-43043.5%
-6813.1%
1568.1%
-3711.3%
Revenue and income statement
In 2024, VITAVI IMMOBILIERE achieves revenue of 48 k€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +26.8%. Slight decline of -7% vs 2023. After deducting consumption (0 €), gross margin stands at 48 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -414 k€, representing -856.3% of revenue. Warning negative scissor effect: despite revenue change (-7%), EBITDA varies by -74%, reducing margin by 397.6 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -2.2 M€ (-4482.6% 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
48 367 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
48 367 €
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
-414 188 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-428 169 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-2 168 084 €
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
-856.3%
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 31%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 71%. 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
30.807%
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
70.85%
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
-278.57%
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
-41.093
Solvency indicators evolution VITAVI IMMOBILIERE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.0
5.511
24.095
37.098
41.97
64.755
70.175
30.807
Financial autonomy
91.958
93.547
71.504
65.221
62.823
56.768
54.721
70.85
Repayment capacity
0.0
0.694
18.483
19.667
17.916
-17.876
24.19
-41.093
Cash flow / Revenue
-2537.024%
32072.689%
4487.049%
4608.044%
254.957%
-9185.487%
710.213%
-278.57%
Sector positioning
Debt ratio
30.812024
2022
2023
2024
Q1: 0.0
Med: 12.96
Q3: 83.54
Average-9 pts over 3 years
In 2024, the debt ratio of VITAVI IMMOBILIERE (30.81) 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
70.85%2024
2022
2023
2024
Q1: 5.44%
Med: 43.16%
Q3: 75.42%
Good+11 pts over 3 years
In 2024, the financial autonomy of VITAVI IMMOBILIERE (70.8%) 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
-41.09 years2024
2022
2023
2024
Q1: -0.01 years
Med: 0.0 years
Q3: 1.95 years
Excellent
In 2024, the repayment capacity of VITAVI IMMOBILIERE (-41.09) 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 432.54. 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
432.543
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
-543.699
Liquidity indicators evolution VITAVI IMMOBILIERE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
354.662
7660.51
98.394
160.327
161.628
323.996
366.348
432.543
Interest coverage
-51.098
-740.888
-248.639
-2627.11
-2148.898
-309.099
-638.655
-543.699
Sector positioning
Liquidity ratio
432.542024
2022
2023
2024
Q1: 136.44
Med: 347.58
Q3: 971.34
Good
In 2024, the liquidity ratio of VITAVI IMMOBILIERE (432.54) 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
-543.7x2024
2022
2023
2024
Q1: -15.44x
Med: 0.0x
Q3: 1.07x
Average
In 2024, the interest coverage of VITAVI IMMOBILIERE (-543.7x) 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: 2373 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 248 days. The gap of 2125 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 278 days of revenue, i.e. 37 k€ to permanently finance. Over 2016-2024, WCR increased by +103%, 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
37 361 €
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
2373 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
248 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
278 j
WCR and payment terms evolution VITAVI IMMOBILIERE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-1 328 527 €
64 731 €
-3 006 908 €
-2 573 460 €
-2 049 647 €
-1 204 793 €
-891 692 €
37 361 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
413
858
1308
865
378
589
52
2373
Supplier payment term (days)
135
118
111
251
295
79
188
248
Positioning of VITAVI IMMOBILIERE in its sector
Comparison with sector Autre distribution de crédit
Valuation estimate
Based on 135 transactions of similar company sales
(all years),
the value of VITAVI IMMOBILIERE is estimated at
5 516 €
(range 4 571€ - 11 049€).
The price/revenue ratio is 0.11x
(conservative valuation).
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
135 transactions
4k€5k€11k€
5 516 €Range: 4 571€ - 11 049€
NAF 5 all-time
Valuation method used
Revenue Multiple
48 367 €
×
0.11x
=5 517 €
Range: 4 572€ - 11 049€
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 135 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 (Autre distribution de crédit)
Compare VITAVI IMMOBILIERE with other companies in the same sector:
Frequently asked questions about VITAVI IMMOBILIERE
What is the revenue of VITAVI IMMOBILIERE ?
The revenue of VITAVI IMMOBILIERE in 2024 is 48 k€.
Is VITAVI IMMOBILIERE profitable?
VITAVI IMMOBILIERE recorded a net loss in 2024.
Where is the headquarters of VITAVI IMMOBILIERE ?
The headquarters of VITAVI IMMOBILIERE is located in WASSY (52130), in the department Haute-Marne.
Where to find the tax return of VITAVI IMMOBILIERE ?
The tax return of VITAVI IMMOBILIERE 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 VITAVI IMMOBILIERE operate?
VITAVI IMMOBILIERE operates in the sector Autre distribution de crédit (NAF code 64.92Z). 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