Mitarbeiter: 00 (2023.0)Rechtsform: SCA (commandite par actions)Größe: PMEGründungsdatum: 2022-08-11 (3 Jahre)Status: AktivBranche: Construction d'autres bâtimentsStandort: SAINT-PAUL (97434), La Reunion
KOD CONSTRUCTION : revenue, balance sheet and financial ratios
KOD CONSTRUCTION is a French company
founded 3 years ago,
specialized in the sector Construction d'autres bâtiments.
Based in SAINT-PAUL (97434),
this company of category PME
shows in 2024 a revenue of 1.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Historique financier - KOD CONSTRUCTION (SIREN 919086074)
Kennzahl
2024
2023
Umsatz
1 091 307 €
717 554 €
Nettoergebnis
384 075 €
191 436 €
EBITDA
336 685 €
123 097 €
Nettomarge
35.2%
26.7%
Umsatz und Gewinn- und Verlustrechnung
In 2024, KOD CONSTRUCTION achieves revenue of 1.1 M€. Vs 2023, growth of +52% (718 k€ -> 1.1 M€). After deducting consumption (25 k€), gross margin stands at 1.1 M€, i.e. a rate of 98%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 337 k€, representing 30.9% of revenue. Positive scissor effect: EBITDA margin improves by +13.7 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 384 k€, i.e. 35.2% of revenue. This profit can be retained or distributed to shareholders.
Umsatz (2024)
?
Umsatz
Definition
Gesamtbetrag der Verkäufe von Waren und Dienstleistungen des Unternehmens.
Formel
Warenverkäufe + Verkaufte Produktion
1 091 307 €
Bruttomarge (2024)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
1 066 803 €
EBITDA (2024)
?
EBITDA (Betriebsergebnis vor Abschreibungen)
Definition
Ressource générée par l'activité courante, avant amortissements et charges financières.
Formel
Wertschöpfung - Personalkosten - Steuern
Interpretation
Positiv = rentable Tätigkeit
336 685 €
EBIT (2024)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
307 177 €
Nettoergebnis (2024)
?
Nettoergebnis
Definition
Bénéfice ou perte après toutes les charges, y compris impôts et éléments exceptionnels.
Le compte de résultat détaillé n'est pas disponible pour cette entreprise (liasse simplifiée ou données confidentielles).
Évolution graphique
Anzeigen :
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Aktiva
Chargement des données...
Poste
Brutto
Abschr.
Netto
%
Entwicklung
Données de bilan actif non disponibles pour cette entreprise
Passiva
Chargement des données...
Poste
Jahr
%
Entwicklung
Données de bilan passif non disponibles pour cette entreprise
Solvenz- und Verschuldungskennzahlen
The debt ratio (= Financial debt / Equity x 100) stands at 52%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 45%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.7 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 37.9% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
Verschuldungsgrad (2024)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
52.089%
Finanzielle Autonomie (2024)
?
Finanzielle Autonomie
Definition
Anteil des Eigenkapitals an der Gesamtfinanzierung.
Entwicklung der Solvenzkennzahlen KOD CONSTRUCTION
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2023
2024
Verschuldungsgrad
138.96
52.089
Finanzielle Autonomie
34.17
45.456
Rückzahlungsfähigkeit
1.249
0.726
Cashflow / Umsatz
29.844%
37.898%
Positionnement sectoriel
Debt ratio
52.092024
2023
2024
Q1: 0.03
Méd: 12.73
Q3: 55.62
Average
In 2024, the debt ratio of KOD CONSTRUCTION (52.09) 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
45.46%2024
2023
2024
Q1: 6.61%
Méd: 24.84%
Q3: 47.54%
Good+10 pts über 2 Jahre
In 2024, the financial autonomy of KOD CONSTRUCTION (45.5%) 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
0.73 years2024
2023
2024
Q1: 0.0 years
Méd: 0.01 years
Q3: 1.09 years
Average
In 2024, the repayment capacity of KOD CONSTRUCTION (0.73) 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.
Liquiditätskennzahlen
The liquidity ratio (= Current assets / Current liabilities) stands at 148.54. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 4.2x. Financial charges are adequately covered by operations.
Liquiditätsquote (2024)
?
Liquiditätsquote
Definition
Fähigkeit, kurzfristige Schulden mit dem Umlaufvermögen zu decken.
Formel
Umlaufvermögen / Kurzfristige Verbindlichkeiten
Interpretation
> 1.5 : Sehr gut 1-1.5 : Angemessen < 1 : Risque de liquidité
148.541
Zinsdeckung (2024)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Entwicklung der Liquiditätskennzahlen KOD CONSTRUCTION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2023
2024
Liquiditätsquote
264.068
148.541
Zinsdeckung
3.397
4.248
Positionnement sectoriel
Liquidity ratio
148.542024
2023
2024
Q1: 127.57
Méd: 179.6
Q3: 283.39
Average-33 pts über 2 Jahre
In 2024, the liquidity ratio of KOD CONSTRUCTION (148.54) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
4.25x2024
2023
2024
Q1: 0.0x
Méd: 0.0x
Q3: 2.65x
Excellent
In 2024, the interest coverage of KOD CONSTRUCTION (4.2x) 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.
Umlaufvermögensbedarf und Zahlungsfristen
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 100 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 143 days. Excellent situation: suppliers finance 43 days of the operating cycle (retail model). Overall, WCR represents 147 days of revenue, i.e. 447 k€ to permanently finance.
Operatives Working Capital (2024)
?
Operatives Working Capital
Definition
Besoin de financement généré par le cycle d'exploitation (stocks + créances - dettes fournisseurs).
(Lieferantenverbindlichkeiten / Einkäufe inkl. MwSt.) x 360
Interpretation
Je länger die Frist, desto besser für die Liquidität
143 j
Lagerumschlag (2024)
?
Lagerumschlag (Tage)
Definition
Durchschnittliche Lagerdauer für Waren oder Materialien.
Formel
(Vorräte / Einkaufskosten) x 360
Interpretation
Je niedriger das Verhältnis, desto schneller der Umschlag
0 j
Working Capital in Umsatztagen (2024)
?
Working Capital in Umsatztagen
Definition
Drückt den Betriebskapitalbedarf in Umsatztagen aus.
Formel
(BFR exploitation / CA) x 360
Interpretation
Je weniger Tage, desto besser das Working Capital Management
147 j
Entwicklung des Working Capital und der Zahlungsfristen KOD CONSTRUCTION
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2023
2024
BFR d'exploitation
150 127 €
446 519 €
Lagerumschlag (Tage)
0
0
Crédit clients (jours)
36
100
Crédit fournisseurs (jours)
20
143
Positionnement de KOD CONSTRUCTION dans son secteur
Vergleich mit der Branche Construction d'autres bâtiments
Bewertungsschätzung
Based on 113 transactions of similar company sales
(all years),
the value of KOD CONSTRUCTION is estimated at
840 854 €
(range 321 153€ - 1 605 505€).
With an EBITDA of 336 685€, the sector multiple of 3.6x is applied.
The price/revenue ratio is 0.11x
(conservative valuation).
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
113 transactions
321k€840k€1605k€
840 854 €Range: 321 153€ - 1 605 505€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
336 685 €×3.6x
Estimation1 228 306 €
462 885€ - 1 698 753€
Revenue Multiple30%
1 091 307 €×0.11x
Estimation120 083 €
83 569€ - 470 825€
Net Income Multiple20%
384 075 €×2.5x
Estimation953 383 €
323 203€ - 3 074 409€
How is this estimate calculated?
This estimate is based on the analysis of 113 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 d'autres bâtiments)
Compare KOD CONSTRUCTION with other companies in the same sector:
The revenue of KOD CONSTRUCTION in 2024 is 1.1 M€.
Is KOD CONSTRUCTION profitable?
Yes, KOD CONSTRUCTION generated a net profit of 384 k€ in 2024.
Where is the headquarters of KOD CONSTRUCTION ?
The headquarters of KOD CONSTRUCTION is located in SAINT-PAUL (97434), in the department La Reunion.
Where to find the tax return of KOD CONSTRUCTION ?
The tax return of KOD CONSTRUCTION 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 KOD CONSTRUCTION operate?
KOD CONSTRUCTION operates in the sector Construction d'autres bâtiments (NAF code 41.20B). See the 'Sector positioning' section above to compare the company with its competitors.
Item evolution
Drehen Sie Ihr Telefon ins Querformat, um das Diagramm anzuzeigen