Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2011-02-03 (15 years)Status: ActiveBusiness sector: Activités des marchands de biens immobiliersLocation: VOLNAY (21190), Cote-d'Or
VORANGET IMMO : revenue, balance sheet and financial ratios
VORANGET IMMO is a French company
founded 15 years ago,
specialized in the sector Activités des marchands de biens immobiliers.
Based in VOLNAY (21190),
this company of category PME
shows in 2019 a revenue of 776 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - VORANGET IMMO (SIREN 530241124)
Indicator
2023
2020
2019
2018
Revenue
N/C
N/C
776 500 €
574 150 €
Net income
16 442 €
51 622 €
34 388 €
44 560 €
EBITDA
N/C
N/C
44 546 €
59 640 €
Net margin
N/C
N/C
4.4%
7.8%
Revenue and income statement
In 2023, VORANGET IMMO generates positive net income of 16 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2018-2023: 45 k€ -> 16 k€.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
16 442 €
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 101%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 48%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
101.238%
Financial autonomy (2023)
?
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
48.367%
Solvency indicators evolution VORANGET IMMO
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2023
Debt ratio
226.487
213.861
115.78
101.238
Financial autonomy
29.767
30.987
44.29
48.367
Repayment capacity
8.369
11.559
None
None
Cash flow / Revenue
7.358%
4.121%
None%
None%
Sector positioning
Debt ratio
101.242023
2019
2020
2023
Q1: 0.0
Med: 11.85
Q3: 222.35
Average-11 pts over 3 years
In 2023, the debt ratio of VORANGET IMMO (101.24) 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
48.37%2023
2019
2020
2023
Q1: 0.0%
Med: 17.0%
Q3: 60.15%
Good+15 pts over 3 years
In 2023, the financial autonomy of VORANGET IMMO (48.4%) 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
11.56 years2019
2019
Q1: -5.68 years
Med: 0.0 years
Q3: 2.87 years
Average
In 2019, the repayment capacity of VORANGET IMMO (11.56) 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 3745.25. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
3745.252
Liquidity indicators evolution VORANGET IMMO
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2018
2019
2020
2023
Liquidity ratio
3527.483
1125.256
2242.934
3745.252
Interest coverage
11.653
11.539
None
None
Sector positioning
Liquidity ratio
3745.252023
2019
2020
2023
Q1: 160.06
Med: 580.5
Q3: 3257.22
Excellent+15 pts over 3 years
In 2023, the liquidity ratio of VORANGET IMMO (3745.25) 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
11.54x2019
2019
Q1: -2.34x
Med: 0.0x
Q3: 3.89x
Excellent
In 2019, the interest coverage of VORANGET IMMO (11.5x) 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.
Operating WCR (2023)
?
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 (2023)
?
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 (2023)
?
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 (2023)
?
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 VORANGET IMMO
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2023
Operating WCR
365 527 €
515 371 €
0 €
0 €
Inventory turnover (days)
229
229
0
0
Customer payment term (days)
0
0
0
0
Supplier payment term (days)
2
7
0
0
Positioning of VORANGET IMMO in its sector
Comparison with sector Activités des marchands de biens immobiliers
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (21 transactions).
This range of 75 108€ to 225 080€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2023
Indicative
75k€140k€225k€
140 198 €Range: 75 108€ - 225 080€
NAF 5 année 2023
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 21 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 marchands de biens immobiliers)
Compare VORANGET IMMO with other companies in the same sector:
Yes, VORANGET IMMO generated a net profit of 16 k€ in 2023.
Where is the headquarters of VORANGET IMMO ?
The headquarters of VORANGET IMMO is located in VOLNAY (21190), in the department Cote-d'Or.
Where to find the tax return of VORANGET IMMO ?
The tax return of VORANGET IMMO 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 VORANGET IMMO operate?
VORANGET IMMO operates in the sector Activités des marchands de biens immobiliers (NAF code 68.10Z). 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