Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1992-07-28 (33 years)Status: ActiveBusiness sector: Travaux de démolitionLocation: VIGNY (95450), Val-d'Oise
AMTP DEMOLITION : revenue, balance sheet and financial ratios
AMTP DEMOLITION is a French company
founded 33 years ago,
specialized in the sector Travaux de démolition.
Based in VIGNY (95450),
this company of category PME
shows in 2024 a revenue of 1.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - AMTP DEMOLITION (SIREN 388183816)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 808 987 €
2 515 877 €
2 472 112 €
2 883 324 €
2 905 833 €
3 010 781 €
4 840 725 €
4 104 837 €
3 169 250 €
Net income
-16 970 €
11 931 €
1 208 €
16 205 €
0 €
75 935 €
331 260 €
156 393 €
92 759 €
EBITDA
57 655 €
77 995 €
56 029 €
120 040 €
145 817 €
217 568 €
595 113 €
423 676 €
185 575 €
Net margin
-0.9%
0.5%
0.0%
0.6%
0.0%
2.5%
6.8%
3.8%
2.9%
Revenue and income statement
In 2024, AMTP DEMOLITION achieves revenue of 1.8 M€. Revenue is declining over the period 2016-2024 (CAGR: -6.8%). Significant drop of -28% vs 2023. After deducting consumption (36 k€), gross margin stands at 1.8 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 58 k€, representing 3.2% of revenue. The operating margin remains fragile, requiring cost vigilance. Net income is negative at -17 k€ (-0.9% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 808 987 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 772 846 €
EBITDA (2024)
?
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
57 655 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-2 944 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-16 970 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
3.2%
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 28%. 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 71%. 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 4.4 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 2.3% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
27.9%
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
71.029%
Cash flow / Revenue (2024)
?
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
2.307%
Repayment capacity (2024)
?
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
4.358
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
2020
2021
2022
2023
2024
Debt ratio
78.218
88.042
26.939
31.77
102.157
71.264
54.376
46.183
27.9
Financial autonomy
33.616
29.574
46.477
47.159
36.434
46.01
50.037
46.134
71.029
Repayment capacity
3.286
1.707
0.447
1.162
4.276
5.834
7.348
4.487
4.358
Cash flow / Revenue
4.336%
7.963%
10.15%
6.727%
5.269%
2.783%
1.97%
2.739%
2.307%
Sector positioning
Debt ratio
27.92024
2022
2023
2024
Q1: 3.88
Med: 27.21
Q3: 60.79
Average-13 pts over 3 years
In 2024, the debt ratio of AMTP DEMOLITION (27.90) 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
71.03%2024
2022
2023
2024
Q1: 14.87%
Med: 32.56%
Q3: 50.82%
Excellent+10 pts over 3 years
In 2024, the financial autonomy of AMTP DEMOLITION (71.0%) 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
4.36 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.35 years
Q3: 1.71 years
Watch
In 2024, the repayment capacity of AMTP DEMOLITION (4.36) 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 896.83. 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 4.3x. Financial charges are adequately covered by operations.
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
896.834
Interest coverage (2024)
?
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
4.27
Liquidity indicators evolution AMTP DEMOLITION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
200.514
176.49
168.767
194.958
311.324
403.89
364.694
248.506
896.834
Interest coverage
2.271
1.582
0.739
0.967
2.164
2.658
4.46
3.004
4.27
Sector positioning
Liquidity ratio
896.832024
2022
2023
2024
Q1: 135.21
Med: 183.64
Q3: 249.41
Excellent
In 2024, the liquidity ratio of AMTP DEMOLITION (896.83) 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
4.27x2024
2022
2023
2024
Q1: 0.0x
Med: 0.26x
Q3: 3.88x
Excellent
In 2024, the interest coverage of AMTP DEMOLITION (4.3x) 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.
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: 72 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 11 days. The gap of 61 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 73 days of revenue, i.e. 366 k€ to permanently finance. Notable WCR improvement over the period (-69%), freeing up cash.
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
365 578 €
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
72 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
11 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 in days of revenue (2024)
?
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
73 j
WCR and payment terms evolution AMTP DEMOLITION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
1 182 447 €
1 134 372 €
398 004 €
757 181 €
893 195 €
466 983 €
363 054 €
537 567 €
365 578 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
103
92
29
64
92
56
51
71
72
Supplier payment term (days)
83
77
53
87
63
42
45
70
11
Positioning of AMTP DEMOLITION in its sector
Comparison with sector Travaux de démolition
Valuation estimate
Based on 136 transactions of similar company sales
(all years),
the value of AMTP DEMOLITION is estimated at
201 953 €
(range 93 703€ - 444 253€).
With an EBITDA of 57 655€, the sector multiple of 1.7x is applied.
The price/revenue ratio is 0.21x
(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
136 transactions
93k€201k€444k€
201 953 €Range: 93 703€ - 444 253€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
57 655 €×1.7x
Estimation97 466 €
21 707€ - 201 271€
Revenue Multiple30%
1 808 987 €×0.21x
Estimation376 101 €
213 697€ - 849 223€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 136 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 (Travaux de démolition)
Compare AMTP DEMOLITION with other companies in the same sector:
The headquarters of AMTP DEMOLITION is located in VIGNY (95450), in the department Val-d'Oise.
Where to find the tax return of AMTP DEMOLITION ?
The tax return of AMTP DEMOLITION 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 AMTP DEMOLITION operate?
AMTP DEMOLITION operates in the sector Travaux de démolition (NAF code 43.11Z). 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