Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2019-07-25 (6 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: SAINT-BUEIL (38620), Isere
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
VL PARTICIPATION : revenue, balance sheet and financial ratios
VL PARTICIPATION is a French company
founded 6 years ago,
specialized in the sector Activités des sièges sociaux.
Based in SAINT-BUEIL (38620),
this company of category PME
shows in 2021 a net income positive of 32 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - VL PARTICIPATION (SIREN 853031698)
Indicator
2021
2020
Revenue
N/C
N/C
Net income
32 174 €
-22 658 €
EBITDA
-2 575 €
-21 428 €
Net margin
N/C
N/C
Revenue and income statement
In 2021, VL PARTICIPATION generates positive net income of 32 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
EBITDA (2021)
?
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
-2 575 €
EBIT (2021)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-2 575 €
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
32 174 €
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 1927%. 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 5%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 6.9 years of cash flow to repay all financial debt. This ratio remains within usual banking standards.
Debt ratio (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
1927.067%
Financial autonomy (2021)
?
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
4.933%
Repayment capacity (2021)
?
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
6.898
Solvency indicators evolution VL PARTICIPATION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2020
2021
Debt ratio
-1248.853
1927.067
Financial autonomy
-8.704
4.933
Repayment capacity
-11.386
6.898
Cash flow / Revenue
None%
None%
Sector positioning
Debt ratio
1927.072021
2020
2021
Q1: 0.58
Med: 25.92
Q3: 117.96
Average+50 pts over 2 years
In 2021, the debt ratio of VL PARTICIPATION (1927.07) 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
4.93%2021
2020
2021
Q1: 18.95%
Med: 52.84%
Q3: 83.06%
Average
In 2021, the financial autonomy of VL PARTICIPATION (4.9%) 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
6.9 years2021
2020
2021
Q1: 0.0 years
Med: 0.41 years
Q3: 4.52 years
Average+50 pts over 2 years
In 2021, the repayment capacity of VL PARTICIPATION (6.90) 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
Interest coverage (2021)
?
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
-48.583
Liquidity indicators evolution VL PARTICIPATION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2020
2021
Liquidity ratio
None
None
Interest coverage
-5.735
-48.583
Sector positioning
Interest coverage
-48.58x2021
2020
2021
Q1: -27.49x
Med: 0.0x
Q3: 3.0x
Average-21 pts over 2 years
In 2021, the interest coverage of VL PARTICIPATION (-48.6x) 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.
Positioning of VL PARTICIPATION in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 65 transactions of similar company sales
in 2021,
the value of VL PARTICIPATION is estimated at
167 147 €
(range 78 670€ - 340 335€).
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 value2021
65 tx
78k€167k€340k€
167 147 €Range: 78 670€ - 340 335€
NAF 5 année 2021
Valuation method used
Net Income Multiple
32 174 €
×
5.2x
=167 147 €
Range: 78 670€ - 340 336€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 65 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 sièges sociaux)
Compare VL PARTICIPATION with other companies in the same sector:
The revenue of VL PARTICIPATION is not publicly disclosed (confidential accounts filed with INPI).
Is VL PARTICIPATION profitable?
Yes, VL PARTICIPATION generated a net profit of 32 k€ in 2021.
Where is the headquarters of VL PARTICIPATION ?
The headquarters of VL PARTICIPATION is located in SAINT-BUEIL (38620), in the department Isere.
Where to find the tax return of VL PARTICIPATION ?
The tax return of VL PARTICIPATION 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 VL PARTICIPATION operate?
VL PARTICIPATION operates in the sector Activités des sièges sociaux (NAF code 70.10Z). 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