Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2001-02-07 (25 years)Status: ActiveBusiness sector: Construction de routes et autoroutesLocation: TRAPPES (78190), Yvelines
AB MARQUAGE : revenue, balance sheet and financial ratios
AB MARQUAGE is a French company
founded 25 years ago,
specialized in the sector Construction de routes et autoroutes.
Based in TRAPPES (78190),
this company of category PME
shows in 2021 a revenue of 6.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2024, AB MARQUAGE generates positive net income of 962 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 76 k€ -> 962 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
962 249 €
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 2%. 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 47%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2024)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
2.208%
Financial autonomy (2024)
?
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
46.86%
Asset age ratio (2024)
?
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
2021
2024
Debt ratio
4.049
21.483
27.225
21.452
7.556
2.208
Financial autonomy
36.927
44.352
38.752
40.009
57.33
46.86
Repayment capacity
None
1.226
1.465
0.931
0.209
None
Cash flow / Revenue
None%
4.318%
4.515%
5.559%
12.152%
None%
Sector positioning
Debt ratio
2.212024
2019
2021
2024
Q1: 1.71
Med: 21.57
Q3: 63.35
Good-26 pts over 3 years
In 2024, the debt ratio of AB MARQUAGE (2.21) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
46.86%2024
2019
2021
2024
Q1: 14.32%
Med: 33.76%
Q3: 51.7%
Good+7 pts over 3 years
In 2024, the financial autonomy of AB MARQUAGE (46.9%) 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
0.21 years2021
2019
2021
Q1: 0.0 years
Med: 0.56 years
Q3: 2.62 years
Good-26 pts over 2 years
In 2021, the repayment capacity of AB MARQUAGE (0.21) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 175.87. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2024)
?
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
175.867
Liquidity indicators evolution AB MARQUAGE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2021
2024
Liquidity ratio
332.856
200.858
184.307
178.105
235.641
175.867
Interest coverage
None
1.244
0.643
0.239
0.147
None
Sector positioning
Liquidity ratio
175.872024
2019
2021
2024
Q1: 140.21
Med: 183.24
Q3: 251.75
Average-5 pts over 3 years
In 2024, the liquidity ratio of AB MARQUAGE (175.87) 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
0.15x2021
2019
2021
Q1: 0.0x
Med: 0.36x
Q3: 2.02x
Average
In 2021, the interest coverage of AB MARQUAGE (0.1x) 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.
Operating WCR (2024)
?
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 (2024)
?
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
0 j
Supplier credit (2024)
?
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
0 j
Inventory turnover (2024)
?
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 AB MARQUAGE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2021
2024
Operating WCR
0 €
1 169 798 €
1 914 103 €
2 391 038 €
1 435 353 €
0 €
Inventory turnover (days)
0
12
11
9
9
0
Customer payment term (days)
0
98
136
138
85
0
Supplier payment term (days)
0
77
103
97
81
0
Positioning of AB MARQUAGE in its sector
Comparison with sector Construction de routes et autoroutes
Valuation estimate
Based on 67 transactions of similar company sales
(all years),
the value of AB MARQUAGE is estimated at
298 884 €
(range 148 370€ - 1 662 383€).
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 value2024
67 tx
148k€298k€1662k€
298 884 €Range: 148 370€ - 1 662 383€
NAF 5 all-time
Valuation method used
Net Income Multiple
962 249 €
×
0.3x
=298 885 €
Range: 148 370€ - 1 662 384€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 67 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 de routes et autoroutes)
Compare AB MARQUAGE with other companies in the same sector:
Yes, AB MARQUAGE generated a net profit of 962 k€ in 2024.
Where is the headquarters of AB MARQUAGE ?
The headquarters of AB MARQUAGE is located in TRAPPES (78190), in the department Yvelines.
Where to find the tax return of AB MARQUAGE ?
The tax return of AB MARQUAGE 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 AB MARQUAGE operate?
AB MARQUAGE operates in the sector Construction de routes et autoroutes (NAF code 42.11Z). 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