VOISIN PARCS ET JARDINS : revenue, balance sheet and financial ratios
VOISIN PARCS ET JARDINS is a French company
founded 10 years ago,
specialized in the sector Services d'aménagement paysager .
Based in LIMOURS (91470),
this company of category ETI
shows in 2024 a revenue of 15.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - VOISIN PARCS ET JARDINS (SIREN 817655343)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
15 111 058 €
14 218 743 €
15 369 315 €
18 373 223 €
14 881 904 €
18 513 072 €
17 757 781 €
15 585 426 €
16 021 344 €
Net income
-305 671 €
-464 825 €
160 194 €
637 445 €
676 443 €
669 122 €
216 062 €
22 724 €
11 048 €
EBITDA
-212 105 €
-471 014 €
188 229 €
948 354 €
968 995 €
860 819 €
382 823 €
49 321 €
-20 735 €
Net margin
-2.0%
-3.3%
1.0%
3.5%
4.5%
3.6%
1.2%
0.1%
0.1%
Revenue and income statement
In 2024, VOISIN PARCS ET JARDINS achieves revenue of 15.1 M€. Activity remains stable over the period (CAGR: -0.7%). Vs 2023: +6%. After deducting consumption (2.9 M€), gross margin stands at 12.3 M€, i.e. a rate of 81%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -212 k€, representing -1.4% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -306 k€ (-2.0% 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
15 111 058 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
12 251 490 €
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
-212 105 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-238 362 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-305 671 €
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
-1.4%
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 35%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 35%. The balance between equity and debt is satisfactory.
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
34.665%
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
35.046%
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
-1.688%
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
-1.925
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution VOISIN PARCS ET JARDINS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
9.248
16.547
12.971
2.932
23.012
23.273
19.639
18.315
34.665
Financial autonomy
39.689
41.105
39.8
45.219
47.539
43.151
46.462
43.545
35.046
Repayment capacity
968.759
13.184
1.562
0.225
2.528
1.755
11.586
-1.512
-1.925
Cash flow / Revenue
0.002%
0.338%
2.072%
3.574%
3.156%
3.711%
0.504%
-3.368%
-1.688%
Sector positioning
Debt ratio
34.662024
2022
2023
2024
Q1: 5.58
Med: 27.89
Q3: 74.75
Average+16 pts over 3 years
In 2024, the debt ratio of VOISIN PARCS ET JARDINS (34.66) 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
35.05%2024
2022
2023
2024
Q1: 16.64%
Med: 35.66%
Q3: 54.44%
Average-16 pts over 3 years
In 2024, the financial autonomy of VOISIN PARCS ET JARDINS (35.0%) 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
-1.93 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.46 years
Q3: 1.7 years
Excellent-50 pts over 3 years
In 2024, the repayment capacity of VOISIN PARCS ET JARDINS (-1.93) 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 119.27. 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
119.274
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
-8.963
Liquidity indicators evolution VOISIN PARCS ET JARDINS
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
123.739
138.205
133.893
138.542
174.65
158.904
156.705
138.068
119.274
Interest coverage
-14.111
3.548
1.225
0.878
0.347
0.747
6.833
-2.539
-8.963
Sector positioning
Liquidity ratio
119.272024
2022
2023
2024
Q1: 132.1
Med: 188.62
Q3: 299.59
Watch-10 pts over 3 years
In 2024, the liquidity ratio of VOISIN PARCS ET JARDINS (119.27) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
-8.96x2024
2022
2023
2024
Q1: 0.0x
Med: 0.69x
Q3: 3.72x
Watch-50 pts over 3 years
In 2024, the interest coverage of VOISIN PARCS ET JARDINS (-9.0x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 128 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 112 days. The company must finance 16 days of gap between collections and payments. Overall, WCR represents 106 days of revenue, i.e. 4.4 M€ to permanently finance.
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
4 439 780 €
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
128 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
112 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
106 j
WCR and payment terms evolution VOISIN PARCS ET JARDINS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
4 144 241 €
3 269 043 €
5 220 432 €
4 840 058 €
2 816 103 €
5 162 141 €
3 269 361 €
2 775 783 €
4 439 780 €
Inventory turnover (days)
1
0
0
0
0
0
0
1
0
Customer payment term (days)
88
101
118
121
111
123
102
99
128
Supplier payment term (days)
118
90
104
91
70
88
82
90
112
Positioning of VOISIN PARCS ET JARDINS in its sector
Comparison with sector Services d'aménagement paysager
Valuation estimate
Based on 125 transactions of similar company sales
(all years),
the value of VOISIN PARCS ET JARDINS is estimated at
5 324 598 €
(range 2 734 758€ - 7 556 473€).
The price/revenue ratio is 0.35x
(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
125 transactions
2734k€5324k€7556k€
5 324 598 €Range: 2 734 758€ - 7 556 473€
NAF 5 all-time
Valuation method used
Revenue Multiple
15 111 058 €
×
0.35x
=5 324 598 €
Range: 2 734 758€ - 7 556 474€
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 125 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 (Services d'aménagement paysager )
Compare VOISIN PARCS ET JARDINS with other companies in the same sector:
Frequently asked questions about VOISIN PARCS ET JARDINS
What is the revenue of VOISIN PARCS ET JARDINS ?
The revenue of VOISIN PARCS ET JARDINS in 2024 is 15.1 M€.
Is VOISIN PARCS ET JARDINS profitable?
VOISIN PARCS ET JARDINS recorded a net loss in 2024.
Where is the headquarters of VOISIN PARCS ET JARDINS ?
The headquarters of VOISIN PARCS ET JARDINS is located in LIMOURS (91470), in the department Essonne.
Where to find the tax return of VOISIN PARCS ET JARDINS ?
The tax return of VOISIN PARCS ET JARDINS 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 VOISIN PARCS ET JARDINS operate?
VOISIN PARCS ET JARDINS operates in the sector Services d'aménagement paysager (NAF code 81.30Z). 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