Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2000-01-05 (26 years)Status: ActiveBusiness sector: Fabrication d'autres articles en caoutchoucLocation: BAYONNE (64100), Pyrenees-Atlantiques
VULCAMAN : revenue, balance sheet and financial ratios
VULCAMAN is a French company
founded 26 years ago,
specialized in the sector Fabrication d'autres articles en caoutchouc.
Based in BAYONNE (64100),
this company of category PME
shows in 2022 a revenue of 771 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2023, VULCAMAN generates positive net income of 3 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2023: 30 k€ -> 3 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
3 472 €
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 84%. 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
1.477%
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
84.482%
Asset age ratio (2023)
?
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
Debt ratio
19.274
14.26
6.176
4.689
3.495
3.169
2.123
1.477
Financial autonomy
62.79
63.242
72.31
77.643
82.55
78.195
82.018
84.482
Repayment capacity
1.792
0.715
None
None
None
None
1.297
None
Cash flow / Revenue
3.582%
8.006%
None%
None%
None%
None%
1.062%
None%
Sector positioning
Debt ratio
1.482023
2021
2022
2023
Q1: 1.69
Med: 16.54
Q3: 48.06
Excellent
In 2023, the debt ratio of VULCAMAN (1.48) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
84.48%2023
2021
2022
2023
Q1: 34.52%
Med: 53.62%
Q3: 68.02%
Excellent
In 2023, the financial autonomy of VULCAMAN (84.5%) 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
1.3 years2022
2022
Q1: 0.0 years
Med: 0.51 years
Q3: 2.2 years
Average
In 2022, the repayment capacity of VULCAMAN (1.30) 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 657.59. 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
657.59
Liquidity indicators evolution VULCAMAN
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
361.381
336.222
402.08
503.556
687.719
482.281
570.675
657.59
Interest coverage
2.473
0.576
None
None
None
None
13.823
None
Sector positioning
Liquidity ratio
657.592023
2021
2022
2023
Q1: 183.6
Med: 270.01
Q3: 388.63
Excellent
In 2023, the liquidity ratio of VULCAMAN (657.59) 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
13.82x2022
2022
Q1: 0.01x
Med: 1.01x
Q3: 5.05x
Excellent
In 2022, the interest coverage of VULCAMAN (13.8x) 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. Average customer payment term: 329 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 285 days. The gap of 44 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow.
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
329 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
285 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 VULCAMAN
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
301 235 €
411 898 €
0 €
0 €
0 €
0 €
301 493 €
0 €
Inventory turnover (days)
56
55
0
0
0
0
85
0
Customer payment term (days)
56
93
391
424
394
394
53
329
Supplier payment term (days)
50
59
409
277
209
378
50
285
Positioning of VULCAMAN in its sector
Comparison with sector Fabrication d'autres articles en caoutchouc
Valuation estimate
Based on 80 transactions of similar company sales
(all years),
the value of VULCAMAN is estimated at
6 229 €
(range 1 986€ - 21 069€).
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 value2023
80 tx
1k€6k€21k€
6 229 €Range: 1 986€ - 21 069€
Section all-time
Aggregated at NAF section level
Valuation method used
Net Income Multiple
3 472 €
×
1.8x
=6 230 €
Range: 1 986€ - 21 069€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 80 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 (Fabrication d'autres articles en caoutchouc)
Compare VULCAMAN with other companies in the same sector:
Yes, VULCAMAN generated a net profit of 3 k€ in 2023.
Where is the headquarters of VULCAMAN ?
The headquarters of VULCAMAN is located in BAYONNE (64100), in the department Pyrenees-Atlantiques.
Where to find the tax return of VULCAMAN ?
The tax return of VULCAMAN 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 VULCAMAN operate?
VULCAMAN operates in the sector Fabrication d'autres articles en caoutchouc (NAF code 22.19Z). 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