Empleados: 01 (2023.0)Categoría jurídica: Société à responsabilité limitée (sans autre indication)Tamaño: PMEFecha de creación: 2000-01-05 (26 años)Estado: ActivaSector de actividad: Fabrication d'autres articles en caoutchoucUbicación: 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€.
Resultado neto (2023)
?
Resultado neto
Definición
Bénéfice ou perte après toutes les charges, y compris impôts et éléments exceptionnels.
Fórmula
Resultado corriente + Resultado excepcional - Impuesto sobre beneficios
3 472 €
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 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.
Ratio de endeudamiento (2023)
?
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
1.477%
Autonomía financiera (2023)
?
Autonomía financiera
Definición
Porcentaje de fondos propios en la financiación total.
Visualización creada con numbers.finance Sources : INPI & BCE - Ajustes : Ministère de l'Économie
Indicador
2016
2017
2018
2019
2020
2021
2022
2023
Ratio de endeudamiento
19.274
14.26
6.176
4.689
3.495
3.169
2.123
1.477
Autonomía financiera
62.79
63.242
72.31
77.643
82.55
78.195
82.018
84.482
Capacidad de reembolso
1.792
0.715
None
None
None
None
1.297
None
Flujo de caja / Ingresos
3.582%
8.006%
None%
None%
None%
None%
1.062%
None%
Positionnement sectoriel
Debt ratio
1.482023
2021
2022
2023
Q1: 1.69
Méd: 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%
Méd: 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
Méd: 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.
Ratios de liquidez
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.
Ratio de liquidez (2023)
?
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
657.59
Evolución de indicadores de liquidez VULCAMAN
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicador
2016
2017
2018
2019
2020
2021
2022
2023
Ratio de liquidez
361.381
336.222
402.08
503.556
687.719
482.281
570.675
657.59
Cobertura de intereses
2.473
0.576
None
None
None
None
13.823
None
Positionnement sectoriel
Liquidity ratio
657.592023
2021
2022
2023
Q1: 183.6
Méd: 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
Méd: 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.
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. 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.
NFR de explotación (2023)
?
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 (2023)
?
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
329 j
Crédito proveedores (2023)
?
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
285 j
Rotación de inventario (2023)
?
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 VULCAMAN
Visualización creada con numbers.finance Sources : INPI & BCE - Ajustes : Ministère de l'Économie
Indicador
2016
2017
2018
2019
2020
2021
2022
2023
BFR d'exploitation
301 235 €
411 898 €
0 €
0 €
0 €
0 €
301 493 €
0 €
Rotación de inventario (días)
56
55
0
0
0
0
85
0
Crédit clients (jours)
56
93
391
424
394
394
53
329
Crédit fournisseurs (jours)
50
59
409
277
209
378
50
285
Positionnement de VULCAMAN dans son secteur
Comparación con el sector Fabrication d'autres articles en caoutchouc
Estimación de valoración
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
Gire su teléfono en modo horizontal para ver el gráfico