Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2016-01-01 (10 years)Status: ActiveBusiness sector: Construction de routes et autoroutesLocation: VAUX-LE-PENIL (77000), Seine-et-Marne
VRD DE LA BRIE : revenue, balance sheet and financial ratios
VRD DE LA BRIE is a French company
founded 10 years ago,
specialized in the sector Construction de routes et autoroutes.
Based in VAUX-LE-PENIL (77000),
this company of category PME
shows in 2023 a revenue of 3.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - VRD DE LA BRIE (SIREN 817542848)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
3 473 718 €
4 878 209 €
4 017 808 €
2 970 490 €
2 012 772 €
1 009 666 €
N/C
N/C
Net income
176 081 €
189 906 €
514 002 €
302 370 €
221 747 €
141 214 €
8 987 €
71 562 €
153 048 €
EBITDA
N/C
174 593 €
760 428 €
525 269 €
326 756 €
304 895 €
14 455 €
N/C
N/C
Net margin
N/C
5.5%
10.5%
7.5%
7.5%
7.0%
0.9%
N/C
N/C
Revenue and income statement
In 2024, VRD DE LA BRIE generates positive net income of 176 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 153 k€ -> 176 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
176 081 €
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 9%. 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 53%. 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
9.087%
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
53.251%
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
7.015
9.37
7.125
3.865
42.411
25.757
13.04
9.055
9.087
Financial autonomy
24.041
39.446
46.755
25.031
38.178
32.374
43.557
49.119
53.251
Repayment capacity
None
None
1.168
0.052
0.539
0.457
0.222
0.326
None
Cash flow / Revenue
None%
None%
1.533%
12.991%
13.009%
10.023%
12.984%
8.929%
None%
Sector positioning
Debt ratio
9.092024
2022
2023
2024
Q1: 1.71
Med: 21.57
Q3: 63.35
Good
In 2024, the debt ratio of VRD DE LA BRIE (9.09) 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
53.25%2024
2022
2023
2024
Q1: 14.32%
Med: 33.76%
Q3: 51.7%
Excellent+9 pts over 3 years
In 2024, the financial autonomy of VRD DE LA BRIE (53.2%) 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
0.33 years2023
2022
2023
Q1: 0.0 years
Med: 0.38 years
Q3: 2.01 years
Good
In 2023, the repayment capacity of VRD DE LA BRIE (0.33) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 199.94. 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
199.941
Liquidity indicators evolution VRD DE LA BRIE
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
130.215
165.493
186.637
143.209
211.897
199.598
261.116
224.717
199.941
Interest coverage
None
None
0.789
0.029
0.019
0.115
0.116
0.378
None
Sector positioning
Liquidity ratio
199.942024
2022
2023
2024
Q1: 140.21
Med: 183.24
Q3: 251.75
Good-19 pts over 3 years
In 2024, the liquidity ratio of VRD DE LA BRIE (199.94) 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
0.38x2023
2022
2023
Q1: 0.0x
Med: 0.85x
Q3: 4.46x
Average+6 pts over 2 years
In 2023, the interest coverage of VRD DE LA BRIE (0.4x) 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.
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 VRD DE LA BRIE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
0 €
205 437 €
334 664 €
163 050 €
298 443 €
399 623 €
838 972 €
0 €
Inventory turnover (days)
0
0
9
45
3
0
1
20
0
Customer payment term (days)
0
0
70
77
56
87
84
88
0
Supplier payment term (days)
0
0
80
122
58
67
34
75
0
Positioning of VRD DE LA BRIE in its sector
Comparison with sector Construction de routes et autoroutes
Valuation estimate
Based on 67 transactions of similar company sales
(all years),
the value of VRD DE LA BRIE is estimated at
54 692 €
(range 27 150€ - 304 197€).
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 value2024
67 tx
27k€54k€304k€
54 692 €Range: 27 150€ - 304 197€
NAF 5 all-time
Valuation method used
Net Income Multiple
176 081 €
×
0.3x
=54 693 €
Range: 27 150€ - 304 198€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 67 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 routes et autoroutes)
Compare VRD DE LA BRIE with other companies in the same sector:
Yes, VRD DE LA BRIE generated a net profit of 176 k€ in 2024.
Where is the headquarters of VRD DE LA BRIE ?
The headquarters of VRD DE LA BRIE is located in VAUX-LE-PENIL (77000), in the department Seine-et-Marne.
Where to find the tax return of VRD DE LA BRIE ?
The tax return of VRD DE LA BRIE 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 VRD DE LA BRIE operate?
VRD DE LA BRIE operates in the sector Construction de routes et autoroutes (NAF code 42.11Z). 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