Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2018-01-02 (8 years)Status: ActiveBusiness sector: Activité des économistes de la constructionLocation: LE MOULE (97160), Guadeloupe
A2K CONSTRUCTING : revenue, balance sheet and financial ratios
A2K CONSTRUCTING is a French company
founded 8 years ago,
specialized in the sector Activité des économistes de la construction.
Based in LE MOULE (97160),
this company of category PME
shows in 2023 a revenue of 525 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - A2K CONSTRUCTING (SIREN 834434490)
Indicator
2023
2021
2020
2019
2018
Revenue
525 255 €
512 652 €
569 073 €
740 752 €
629 957 €
Net income
25 439 €
32 178 €
34 104 €
57 179 €
79 171 €
EBITDA
-135 057 €
22 996 €
30 229 €
54 962 €
80 509 €
Net margin
4.8%
6.3%
6.0%
7.7%
12.6%
Revenue and income statement
In 2023, A2K CONSTRUCTING achieves revenue of 525 k€. Activity remains stable over the period (CAGR: -3.6%). Vs 2021: +2%. After deducting consumption (0 €), gross margin stands at 525 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -135 k€, representing -25.7% of revenue. Warning negative scissor effect: despite revenue change (+2%), EBITDA varies by -687%, reducing margin by 30.2 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 25 k€, i.e. 4.8% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
525 255 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
525 255 €
EBITDA (2023)
?
Gross Operating Surplus (EBITDA)
Definition
Resources generated by current operations, before depreciation and financial expenses.
Formula
Value added - Personnel expenses - Taxes
Interpretation
Positive = profitable activity
-135 057 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-130 519 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
25 439 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-25.7%
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 106%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 23%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 5.7 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 5.0% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
106.207%
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
22.591%
Cash flow / Revenue (2023)
?
Cash flow / Revenue
Definition
Self-financing capacity relative to revenue.
Formula
(CAF / CA) x 100
Interpretation
The higher the ratio, the more cash the company generates
4.98%
Repayment capacity (2023)
?
Repayment capacity
Definition
Number of years needed to repay debts with cash flow.
Formula
Financial debt / Cash flow
Interpretation
< 3 years : Excellent 3-5 years : Fair > 5 years : Warning
5.735
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
2018
2019
2020
2021
2023
Debt ratio
0.0
0.0
49.46
41.663
106.207
Financial autonomy
0.0
0.0
16.367
13.833
22.591
Repayment capacity
0.0
0.0
0.0
0.0
5.735
Cash flow / Revenue
12.782%
8.009%
6.522%
6.948%
4.98%
Sector positioning
Debt ratio
106.212023
2020
2021
2023
Q1: 0.13
Med: 10.82
Q3: 57.32
Watch+14 pts over 3 years
In 2023, the debt ratio of A2K CONSTRUCTING (106.21) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
22.59%2023
2020
2021
2023
Q1: 7.75%
Med: 31.03%
Q3: 61.18%
Average+6 pts over 3 years
In 2023, the financial autonomy of A2K CONSTRUCTING (22.6%) 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
5.74 years2023
2020
2021
2023
Q1: 0.0 years
Med: 0.01 years
Q3: 1.05 years
Watch+50 pts over 3 years
In 2023, the repayment capacity of A2K CONSTRUCTING (5.74) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 177.26. 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
177.264
Interest coverage (2023)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Formula
EBIT / Interest expenses
Interpretation
> 3 : Comfortable 1.5-3 : Acceptable < 1.5 : Risk
0.0
Liquidity indicators evolution A2K CONSTRUCTING
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2018
2019
2020
2021
2023
Liquidity ratio
185.964
164.328
98.355
107.281
177.264
Interest coverage
0.005
0.242
0.043
0.0
0.0
Sector positioning
Liquidity ratio
177.262023
2020
2021
2023
Q1: 147.03
Med: 246.81
Q3: 438.69
Average+14 pts over 3 years
In 2023, the liquidity ratio of A2K CONSTRUCTING (177.26) 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
0.0x2023
2020
2021
2023
Q1: 0.0x
Med: 0.0x
Q3: 1.13x
Average-27 pts over 3 years
In 2023, the interest coverage of A2K CONSTRUCTING (0.0x) 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. Average customer payment term: 86 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 70 days. The company must finance 16 days of gap between collections and payments. Inventory turnover is 57 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 125 days of revenue, i.e. 183 k€ to permanently finance. Over 2018-2023, WCR increased by +1231%, requiring additional financing.
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
182 726 €
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
86 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
70 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
57 j
WCR in days of revenue (2023)
?
WCR in days of revenue
Definition
Expresses working capital requirement in days of revenue.
Formula
(Operating WCR / Revenue) x 360
Interpretation
The fewer days, the better the working capital management
125 j
WCR and payment terms evolution A2K CONSTRUCTING
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
2023
Operating WCR
13 733 €
58 793 €
-44 689 €
-9 787 €
182 726 €
Inventory turnover (days)
0
0
0
0
57
Customer payment term (days)
22
36
58
122
86
Supplier payment term (days)
12
15
46
56
70
Positioning of A2K CONSTRUCTING in its sector
Comparison with sector Activité des économistes de la construction
Valuation estimate
Based on 98 transactions of similar company sales
(all years),
the value of A2K CONSTRUCTING is estimated at
163 940 €
(range 47 559€ - 276 907€).
The price/revenue ratio is 0.36x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2023
98 tx
47k€163k€276k€
163 940 €Range: 47 559€ - 276 907€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
525 255 €×0.36x
Estimation190 922 €
62 693€ - 323 050€
Net Income Multiple20%
25 439 €×4.9x
Estimation123 469 €
24 860€ - 207 693€
How is this estimate calculated?
This estimate is based on the analysis of 98 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 (Activité des économistes de la construction)
Compare A2K CONSTRUCTING with other companies in the same sector:
The revenue of A2K CONSTRUCTING in 2023 is 525 k€.
Is A2K CONSTRUCTING profitable?
Yes, A2K CONSTRUCTING generated a net profit of 25 k€ in 2023.
Where is the headquarters of A2K CONSTRUCTING ?
The headquarters of A2K CONSTRUCTING is located in LE MOULE (97160), in the department Guadeloupe.
Where to find the tax return of A2K CONSTRUCTING ?
The tax return of A2K CONSTRUCTING 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 A2K CONSTRUCTING operate?
A2K CONSTRUCTING operates in the sector Activité des économistes de la construction (NAF code 74.90A). 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