Empleados: 03 (2023.0)Categoría jurídica: Société à responsabilité limitée (sans autre indication)Tamaño: PMEFecha de creación: 2015-03-24 (11 años)Estado: ActivaSector de actividad: Commerce d'alimentation généraleUbicación: ESPIRA-DE-L'AGLY (66600), Pyrenees-Orientales
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
VSL DISTRIBUTION : revenue, balance sheet and financial ratios
VSL DISTRIBUTION is a French company
founded 11 years ago,
specialized in the sector Commerce d'alimentation générale.
Based in ESPIRA-DE-L'AGLY (66600),
this company of category PME
shows in 2022 a revenue of 1.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Historique financier - VSL DISTRIBUTION (SIREN 810456384)
Indicador
2024
2023
2022
2021
2020
Ingresos
N/C
N/C
1 113 232 €
N/C
N/C
Resultado neto
6 404 €
-66 601 €
16 299 €
22 536 €
24 574 €
EBITDA
N/C
N/C
35 132 €
N/C
N/C
Margen neto
N/C
N/C
1.5%
N/C
N/C
Ingresos y cuenta de resultados
In 2024, VSL DISTRIBUTION generates positive net income of 6 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2020-2024: 25 k€ -> 6 k€.
Resultado neto (2024)
?
Resultado neto
Definición
Bénéfice ou perte après toutes les charges, y compris impôts et éléments exceptionnels.
Fórmula
Resultado corriente + Resultado excepcional - Impuesto sobre beneficios
6 404 €
Chargement du compte de résultat...
Cuenta de resultados
Poste
Importe
% CA
Evolución
Le compte de résultat détaillé n'est pas disponible pour cette entreprise (liasse simplifiée ou données confidentielles).
Évolution graphique
Mostrar :
Visualización creada con numbers.finance Sources : INPI & BCE - Ajustes : Ministère de l'Économie
Activo
Chargement des données...
Poste
Bruto
Amort.
Neto
%
Evolución
Données de bilan actif non disponibles pour cette entreprise
Pasivo
Chargement des données...
Poste
Ejercicio
%
Evolución
Données de bilan passif non disponibles pour cette entreprise
Ratios de solvencia y endeudamiento
The debt ratio (= Financial debt / Equity x 100) stands at 297%. 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 7%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Ratio de endeudamiento (2024)
?
Ratio de endeudamiento
Definición
Mide la proporción de deuda respecto a los fondos propios.
Fórmula
(Deuda financiera / Fondos propios) x 100
Interpretación
< 50% : Faible 50-100% : Moderado > 100% : Alto
297.476%
Autonomía financiera (2024)
?
Autonomía financiera
Definición
Porcentaje de fondos propios en la financiación total.
Evolución de indicadores de solvencia VSL DISTRIBUTION
Visualización creada con numbers.finance Sources : INPI & BCE - Ajustes : Ministère de l'Économie
Indicador
2020
2021
2022
2023
2024
Ratio de endeudamiento
415.751
248.012
190.35
510.072
297.476
Autonomía financiera
11.485
15.378
18.603
5.789
6.807
Capacidad de reembolso
None
None
4.936
None
None
Flujo de caja / Ingresos
None%
None%
3.116%
None%
None%
Positionnement sectoriel
Debt ratio
297.482024
2022
2023
2024
Q1: 0.0
Méd: 10.76
Q3: 74.43
Average
In 2024, the debt ratio of VSL DISTRIBUTION (297.48) 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
6.81%2024
2022
2023
2024
Q1: 0.27%
Méd: 14.75%
Q3: 44.08%
Average-7 pts durante 3 años
In 2024, the financial autonomy of VSL DISTRIBUTION (6.8%) 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
4.94 years2022
2022
Q1: 0.0 years
Méd: 0.0 years
Q3: 2.13 years
Watch
In 2022, the repayment capacity of VSL DISTRIBUTION (4.94) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Ratios de liquidez
The liquidity ratio (= Current assets / Current liabilities) stands at 53.76. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Ratio de liquidez (2024)
?
Ratio de liquidez
Definición
Capacidad para pagar las deudas a corto plazo con el activo circulante.
Fórmula
Activo circulante / Pasivo circulante
Interpretación
> 1.5 : Muy bueno 1-1.5 : Correcto < 1 : Risque de liquidité
53.755
Evolución de indicadores de liquidez VSL DISTRIBUTION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicador
2020
2021
2022
2023
2024
Ratio de liquidez
70.314
70.419
76.97
54.551
53.755
Cobertura de intereses
None
None
7.224
None
None
Positionnement sectoriel
Liquidity ratio
53.762024
2022
2023
2024
Q1: 87.5
Méd: 147.87
Q3: 244.64
Watch
In 2024, the liquidity ratio of VSL DISTRIBUTION (53.76) 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
7.22x2022
2022
Q1: 0.0x
Méd: 0.0x
Q3: 2.28x
Excellent
In 2022, the interest coverage of VSL DISTRIBUTION (7.2x) 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.
Necesidad de fondo de rotación (NFR) y plazos de pago
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments.
NFR de explotación (2024)
?
NFR de explotación
Definición
Besoin de financement généré par le cycle d'exploitation (stocks + créances - dettes fournisseurs).
Fórmula
Stocks + Créances clients - Dettes fournisseurs
Interpretación
Negativo = tesorería liberada Positivo = necesidad de financiación
0 €
Crédito clientes (2024)
?
Crédito clientes (días)
Definición
Plazo medio de cobro a clientes.
Fórmula
(Cuentas por cobrar / Ingresos con IVA) x 360
Interpretación
< 45j : Bueno 45-60j : Medio > 60j : Largo
0 j
Crédito proveedores (2024)
?
Crédito proveedores (días)
Definición
Plazo medio de pago a proveedores.
Fórmula
(Cuentas por pagar / Compras con IVA) x 360
Interpretación
Cuanto más largo sea el plazo, mejor para la tesorería
0 j
Rotación de inventario (2024)
?
Rotación de inventario (días)
Definición
Duración media de almacenamiento de mercancías o materiales.
Fórmula
(Existencias / Coste de compra) x 360
Interpretación
Cuanto menor sea el ratio, más rápida es la rotación
0 j
Evolución del NFR y plazos VSL DISTRIBUTION
Visualización creada con numbers.finance Sources : INPI & BCE - Ajustes : Ministère de l'Économie
Indicador
2020
2021
2022
2023
2024
BFR d'exploitation
0 €
0 €
31 571 €
0 €
0 €
Rotación de inventario (días)
0
0
24
0
0
Crédit clients (jours)
0
0
7
0
0
Crédit fournisseurs (jours)
0
0
58
0
0
Positionnement de VSL DISTRIBUTION dans son secteur
Comparación con el sector Commerce d'alimentation générale
Estimación de valoración
Based on 551 transactions of similar company sales
in 2024,
the value of VSL DISTRIBUTION is estimated at
37 307 €
(range 16 829€ - 84 252€).
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
551 transactions
16k€37k€84k€
37 307 €Range: 16 829€ - 84 252€
NAF 5 année 2024
Valuation method used
Net Income Multiple
6 404 €
×
5.8x
=37 308 €
Range: 16 830€ - 84 252€
Only this financial indicator is available for this company.
Evolución de la valoración
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 551 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 (Commerce d'alimentation générale)
Compare VSL DISTRIBUTION with other companies in the same sector:
The revenue of VSL DISTRIBUTION in 2022 is 1.1 M€.
Is VSL DISTRIBUTION profitable?
Yes, VSL DISTRIBUTION generated a net profit of 6 k€ in 2024.
Where is the headquarters of VSL DISTRIBUTION ?
The headquarters of VSL DISTRIBUTION is located in ESPIRA-DE-L'AGLY (66600), in the department Pyrenees-Orientales.
Where to find the tax return of VSL DISTRIBUTION ?
The tax return of VSL DISTRIBUTION 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 VSL DISTRIBUTION operate?
VSL DISTRIBUTION operates in the sector Commerce d'alimentation générale (NAF code 47.11B). See the 'Sector positioning' section above to compare the company with its competitors.
Item evolution
Gire su teléfono en modo horizontal para ver el gráfico