Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2013-03-15 (13 years)Status: ActiveBusiness sector: Construction de maisons individuellesLocation: LIMAY (78520), Yvelines
AMANA CONSTRUCTION BTP : revenue, balance sheet and financial ratios
AMANA CONSTRUCTION BTP is a French company
founded 13 years ago,
specialized in the sector Construction de maisons individuelles.
Based in LIMAY (78520),
this company of category PME
shows in 2015 a revenue of 607 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - AMANA CONSTRUCTION BTP (SIREN 791827645)
Indicator
2015
2014
2013
Revenue
607 213 €
465 924 €
316 264 €
Net income
111 509 €
-46 650 €
36 707 €
EBITDA
136 409 €
-45 428 €
-56 530 €
Net margin
18.4%
-10.0%
11.6%
Revenue and income statement
In 2015, AMANA CONSTRUCTION BTP achieves revenue of 607 k€. Over the period 2013-2015, the company shows strong growth with a CAGR (compound annual growth rate) of +38.6%. Vs 2014, growth of +30% (466 k€ -> 607 k€). After deducting consumption (3 k€), gross margin stands at 604 k€, i.e. a rate of 99%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 136 k€, representing 22.5% of revenue. Positive scissor effect: EBITDA margin improves by +32.2 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 112 k€, i.e. 18.4% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2015)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
607 213 €
Gross margin (2015)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
604 135 €
EBITDA (2015)
?
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
136 409 €
EBIT (2015)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
134 710 €
Net income (2015)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
111 509 €
EBITDA margin (2015)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
22.5%
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 0%. 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 0%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Cash flow represents 18.6% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
Debt ratio (2015)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
0.0%
Financial autonomy (2015)
?
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
0.0%
Cash flow / Revenue (2015)
?
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
18.644%
Repayment capacity (2015)
?
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
0.0
Asset age ratio (2015)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution AMANA CONSTRUCTION BTP
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2013
2014
2015
Debt ratio
0.0
0.0
0.0
Financial autonomy
0.0
0.0
0.0
Repayment capacity
0.0
0.0
0.0
Cash flow / Revenue
11.606%
-9.756%
18.644%
Sector positioning
Debt ratio
0.02015
2013
2014
2015
Q1: 0.0
Med: 3.5
Q3: 35.52
Excellent
In 2015, the debt ratio of AMANA CONSTRUCTION BTP (0.00) 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
0.0%2015
2013
2014
2015
Q1: 0.14%
Med: 14.49%
Q3: 37.58%
Average
In 2015, the financial autonomy of AMANA CONSTRUCTION BTP (0.0%) 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
0.0 years2015
2013
2014
2015
Q1: 0.0 years
Med: 0.0 years
Q3: 0.41 years
Excellent
In 2015, the repayment capacity of AMANA CONSTRUCTION BTP (0.00) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 116.65. 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 0.2x. Danger: operating income does not cover interest charges, unsustainable situation.
Liquidity ratio (2015)
?
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
116.648
Interest coverage (2015)
?
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
0.228
Liquidity indicators evolution AMANA CONSTRUCTION BTP
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2013
2014
2015
Liquidity ratio
124.586
96.825
116.648
Interest coverage
0.0
0.0
0.228
Sector positioning
Liquidity ratio
116.652015
2013
2014
2015
Q1: 108.24
Med: 151.66
Q3: 239.27
Average-7 pts over 3 years
In 2015, the liquidity ratio of AMANA CONSTRUCTION BTP (116.65) 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
0.23x2015
2013
2014
2015
Q1: 0.0x
Med: 0.0x
Q3: 1.22x
Good+30 pts over 3 years
In 2015, the interest coverage of AMANA CONSTRUCTION BTP (0.2x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 1 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 336 days. Excellent situation: suppliers finance 335 days of the operating cycle (retail model). WCR is negative (-306 days): operations structurally generate cash. Notable WCR improvement over the period (-294%), freeing up cash.
Operating WCR (2015)
?
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
-516 532 €
Customer credit (2015)
?
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
1 j
Supplier credit (2015)
?
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
336 j
Inventory turnover (2015)
?
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 in days of revenue (2015)
?
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
-306 j
WCR and payment terms evolution AMANA CONSTRUCTION BTP
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2013
2014
2015
Operating WCR
-131 253 €
-505 057 €
-516 532 €
Inventory turnover (days)
0
0
0
Customer payment term (days)
9
0
1
Supplier payment term (days)
112
304
336
Positioning of AMANA CONSTRUCTION BTP in its sector
Comparison with sector Construction de maisons individuelles
Valuation estimate
Based on 113 transactions of similar company sales
(all years),
the value of AMANA CONSTRUCTION BTP is estimated at
324 230 €
(range 126 486€ - 601 238€).
With an EBITDA of 136 409€, 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 value2015
113 transactions
126k€324k€601k€
324 230 €Range: 126 486€ - 601 238€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
136 409 €×3.6x
Estimation497 652 €
187 539€ - 688 255€
Revenue Multiple30%
607 213 €×0.11x
Estimation66 815 €
46 499€ - 261 971€
Net Income Multiple20%
111 509 €×2.5x
Estimation276 797 €
93 836€ - 892 597€
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 de maisons individuelles)
Compare AMANA CONSTRUCTION BTP with other companies in the same sector:
Frequently asked questions about AMANA CONSTRUCTION BTP
What is the revenue of AMANA CONSTRUCTION BTP ?
The revenue of AMANA CONSTRUCTION BTP in 2015 is 607 k€.
Is AMANA CONSTRUCTION BTP profitable?
Yes, AMANA CONSTRUCTION BTP generated a net profit of 112 k€ in 2015.
Where is the headquarters of AMANA CONSTRUCTION BTP ?
The headquarters of AMANA CONSTRUCTION BTP is located in LIMAY (78520), in the department Yvelines.
Where to find the tax return of AMANA CONSTRUCTION BTP ?
The tax return of AMANA CONSTRUCTION BTP 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 AMANA CONSTRUCTION BTP operate?
AMANA CONSTRUCTION BTP operates in the sector Construction de maisons individuelles (NAF code 41.20A). 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