Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2009-04-01 (17 years)Status: ActiveBusiness sector: Construction de maisons individuellesLocation: MELESSE (35520), Ille-et-Vilaine
AXCE'S HABITAT : revenue, balance sheet and financial ratios
AXCE'S HABITAT is a French company
founded 17 years ago,
specialized in the sector Construction de maisons individuelles.
Based in MELESSE (35520),
this company of category PME
shows in 2025 a revenue of 17.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - AXCE'S HABITAT (SIREN 511564221)
Indicator
2025
2024
2022
2021
2020
2019
Revenue
17 585 200 €
25 104 086 €
18 056 105 €
20 490 113 €
20 034 935 €
19 779 909 €
Net income
893 635 €
766 829 €
213 015 €
621 637 €
674 347 €
687 885 €
EBITDA
1 138 737 €
1 240 744 €
469 847 €
822 610 €
1 094 842 €
1 038 592 €
Net margin
5.1%
3.1%
1.2%
3.0%
3.4%
3.5%
Revenue and income statement
In 2025, AXCE'S HABITAT achieves revenue of 17.6 M€. Activity remains stable over the period (CAGR: -1.9%). Significant drop of -30% vs 2024. After deducting consumption (-30 k€), gross margin stands at 17.6 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 1.1 M€, representing 6.5% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 894 k€, i.e. 5.1% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
17 585 200 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
17 615 684 €
EBITDA (2025)
?
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
1 138 737 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
1 127 212 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
893 635 €
EBITDA margin (2025)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
6.5%
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 22%. The balance between equity and debt is satisfactory. Cash flow represents 5.1% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
Debt ratio (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
0.063%
Financial autonomy (2025)
?
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
22.357%
Cash flow / Revenue (2025)
?
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
5.087%
Repayment capacity (2025)
?
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 (2025)
?
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
2019
2020
2021
2022
2024
2025
Debt ratio
4.227
2.204
0.851
0.453
1.629
0.063
Financial autonomy
10.918
12.201
13.725
11.94
16.503
22.357
Repayment capacity
0.092
0.049
0.023
0.019
0.0
0.0
Cash flow / Revenue
4.147%
4.37%
3.671%
2.364%
2.877%
5.087%
Sector positioning
Debt ratio
0.062025
2022
2024
2025
Q1: 0.63
Med: 12.67
Q3: 36.22
Excellent
In 2025, the debt ratio of AXCE'S HABITAT (0.06) 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
22.36%2025
2022
2024
2025
Q1: 17.16%
Med: 36.58%
Q3: 57.45%
Average
In 2025, the financial autonomy of AXCE'S HABITAT (22.4%) 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 years2025
2022
2024
2025
Q1: 0.0 years
Med: 0.09 years
Q3: 0.88 years
Excellent-25 pts over 3 years
In 2025, the repayment capacity of AXCE'S HABITAT (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 526.30. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2025)
?
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
526.303
Interest coverage (2025)
?
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 AXCE'S HABITAT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2019
2020
2021
2022
2024
2025
Liquidity ratio
414.693
503.554
480.091
515.091
556.757
526.303
Interest coverage
0.316
0.126
0.078
0.06
0.0
0.0
Sector positioning
Liquidity ratio
526.32025
2022
2024
2025
Q1: 139.05
Med: 206.45
Q3: 306.65
Excellent
In 2025, the liquidity ratio of AXCE'S HABITAT (526.30) 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
0.0x2025
2022
2024
2025
Q1: 0.0x
Med: 0.0x
Q3: 2.25x
Average-26 pts over 3 years
In 2025, the interest coverage of AXCE'S HABITAT (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: 15 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 49 days. Excellent situation: suppliers finance 34 days of the operating cycle (retail model). Inventory turnover is 157 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 15 days of revenue, i.e. 711 k€ to permanently finance. Notable WCR improvement over the period (-60%), freeing up cash.
Operating WCR (2025)
?
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
710 618 €
Customer credit (2025)
?
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
15 j
Supplier credit (2025)
?
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
49 j
Inventory turnover (2025)
?
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
157 j
WCR in days of revenue (2025)
?
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
15 j
WCR and payment terms evolution AXCE'S HABITAT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2021
2022
2024
2025
Operating WCR
1 768 719 €
1 302 872 €
2 079 132 €
1 637 328 €
1 201 984 €
710 618 €
Inventory turnover (days)
200
199
183
220
151
157
Customer payment term (days)
30
25
25
0
16
15
Supplier payment term (days)
48
39
40
38
36
49
Positioning of AXCE'S HABITAT 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 AXCE'S HABITAT is estimated at
3 101 344 €
(range 1 337 173€ - 6 579 468€).
With an EBITDA of 1 138 737€, 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 value2025
113 transactions
1337k€3101k€6579k€
3 101 344 €Range: 1 337 173€ - 6 579 468€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 138 737 €×3.6x
Estimation4 154 382 €
1 565 570€ - 5 745 526€
Revenue Multiple30%
17 585 200 €×0.11x
Estimation1 935 010 €
1 346 627€ - 7 586 826€
Net Income Multiple20%
893 635 €×2.5x
Estimation2 218 256 €
752 002€ - 7 153 288€
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 AXCE'S HABITAT with other companies in the same sector:
Yes, AXCE'S HABITAT generated a net profit of 894 k€ in 2025.
Where is the headquarters of AXCE'S HABITAT ?
The headquarters of AXCE'S HABITAT is located in MELESSE (35520), in the department Ille-et-Vilaine.
Where to find the tax return of AXCE'S HABITAT ?
The tax return of AXCE'S HABITAT 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 AXCE'S HABITAT operate?
AXCE'S HABITAT 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