Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2008-09-08 (17 years)Status: ActiveBusiness sector: Construction de maisons individuellesLocation: BLOIS (41000), Loir-et-Cher
VIVRENBOIS : revenue, balance sheet and financial ratios
VIVRENBOIS is a French company
founded 17 years ago,
specialized in the sector Construction de maisons individuelles.
Based in BLOIS (41000),
this company of category PME
shows in 2022 a revenue of 6.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2024, VIVRENBOIS generates positive net income of 498 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 29 k€ -> 498 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
498 171 €
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 1%. 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 72%. 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
0.762%
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
71.524%
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
2022
2023
2024
Debt ratio
9.562
0.002
0.001
40.794
33.354
24.731
18.175
12.255
0.762
Financial autonomy
24.359
28.751
43.167
40.782
46.275
41.68
28.072
43.386
71.524
Repayment capacity
0.205
0.0
0.0
0.532
0.488
0.34
0.275
None
None
Cash flow / Revenue
3.5%
5.267%
7.757%
9.011%
7.85%
8.766%
6.597%
None%
None%
Sector positioning
Debt ratio
0.762024
2022
2023
2024
Q1: 0.01
Med: 9.46
Q3: 42.45
Good-25 pts over 3 years
In 2024, the debt ratio of VIVRENBOIS (0.76) 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
71.52%2024
2022
2023
2024
Q1: 5.76%
Med: 26.65%
Q3: 49.13%
Excellent+18 pts over 3 years
In 2024, the financial autonomy of VIVRENBOIS (71.5%) 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
0.28 years2022
2022
Q1: 0.0 years
Med: 0.01 years
Q3: 1.27 years
Average
In 2022, the repayment capacity of VIVRENBOIS (0.28) 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 350.88. 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
350.884
Liquidity indicators evolution VIVRENBOIS
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
127.074
130.134
158.412
221.042
250.928
199.702
146.61
190.243
350.884
Interest coverage
0.0
0.0
0.0
0.608
0.733
0.526
0.301
None
None
Sector positioning
Liquidity ratio
350.882024
2022
2023
2024
Q1: 127.55
Med: 184.6
Q3: 290.72
Excellent+38 pts over 3 years
In 2024, the liquidity ratio of VIVRENBOIS (350.88) 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
0.3x2022
2022
Q1: 0.0x
Med: 0.0x
Q3: 1.56x
Good
In 2022, the interest coverage of VIVRENBOIS (0.3x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments.
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
0 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
0 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 VIVRENBOIS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
55 974 €
179 581 €
39 375 €
273 969 €
215 114 €
519 080 €
739 168 €
0 €
0 €
Inventory turnover (days)
0
3
0
8
0
9
4
0
0
Customer payment term (days)
27
38
21
32
23
40
45
0
0
Supplier payment term (days)
72
50
33
25
28
35
41
0
0
Positioning of VIVRENBOIS in its sector
Comparison with sector Construction de maisons individuelles
Valuation estimate
Based on 113 transactions of similar company sales
(all years),
the value of VIVRENBOIS is estimated at
1 236 602 €
(range 419 215€ - 3 987 714€).
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
113 transactions
419k€1236k€3987k€
1 236 602 €Range: 419 215€ - 3 987 714€
NAF 5 all-time
Valuation method used
Net Income Multiple
498 171 €
×
2.5x
=1 236 602 €
Range: 419 216€ - 3 987 714€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 113 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 (Construction de maisons individuelles)
Compare VIVRENBOIS with other companies in the same sector:
Yes, VIVRENBOIS generated a net profit of 498 k€ in 2024.
Where is the headquarters of VIVRENBOIS ?
The headquarters of VIVRENBOIS is located in BLOIS (41000), in the department Loir-et-Cher.
Where to find the tax return of VIVRENBOIS ?
The tax return of VIVRENBOIS 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 VIVRENBOIS operate?
VIVRENBOIS operates in the sector Construction de maisons individuelles (NAF code 41.20A). 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