Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2011-05-15 (14 years)Status: ActiveBusiness sector: Construction d'autres bâtimentsLocation: PARIS (75007), Paris
BATI PROS SERVICES : revenue, balance sheet and financial ratios
BATI PROS SERVICES is a French company
founded 14 years ago,
specialized in the sector Construction d'autres bâtiments.
Based in PARIS (75007),
this company of category PME
shows in 2022 a revenue of 779 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - BATI PROS SERVICES (SIREN 532205531)
Indicator
2022
2021
2020
2019
2018
Revenue
779 488 €
541 456 €
513 810 €
490 874 €
497 391 €
Net income
31 347 €
34 261 €
23 310 €
21 604 €
45 654 €
EBITDA
89 564 €
75 048 €
39 745 €
32 437 €
50 346 €
Net margin
4.0%
6.3%
4.5%
4.4%
9.2%
Revenue and income statement
In 2022, BATI PROS SERVICES achieves revenue of 779 k€. Over the period 2018-2022, the company shows strong growth with a CAGR (compound annual growth rate) of +11.9%. Vs 2021, growth of +44% (541 k€ -> 779 k€). After deducting consumption (0 €), gross margin stands at 779 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 90 k€, representing 11.5% of revenue. Warning negative scissor effect: despite revenue change (+44%), EBITDA varies by +19%, reducing margin by 2.4 pts. This reflects costs rising faster than revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 31 k€, i.e. 4.0% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
779 488 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
779 488 €
EBITDA (2022)
?
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
89 564 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
58 100 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
31 347 €
EBITDA margin (2022)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
11.5%
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 43%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 30%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.9 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 8.1% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
43.31%
Financial autonomy (2022)
?
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
29.601%
Cash flow / Revenue (2022)
?
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
8.13%
Repayment capacity (2022)
?
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
0.874
Asset age ratio (2022)
?
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
2022
Debt ratio
0.0
0.27
57.32
49.045
43.31
Financial autonomy
77.498
53.517
39.997
46.293
29.601
Repayment capacity
0.0
0.01
2.241
1.075
0.874
Cash flow / Revenue
9.601%
5.827%
6.572%
12.212%
8.13%
Sector positioning
Debt ratio
43.312022
2020
2021
2022
Q1: 0.04
Med: 15.54
Q3: 75.33
Average
In 2022, the debt ratio of BATI PROS SERVICES (43.31) 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
29.6%2022
2020
2021
2022
Q1: 5.13%
Med: 22.55%
Q3: 44.55%
Good-13 pts over 3 years
In 2022, the financial autonomy of BATI PROS SERVICES (29.6%) 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
0.87 years2022
2020
2021
2022
Q1: 0.0 years
Med: 0.04 years
Q3: 1.61 years
Average-12 pts over 3 years
In 2022, the repayment capacity of BATI PROS SERVICES (0.87) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 193.03. 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 0.6x. Danger: operating income does not cover interest charges, unsustainable situation.
Liquidity ratio (2022)
?
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
193.027
Interest coverage (2022)
?
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
0.558
Liquidity indicators evolution BATI PROS SERVICES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2018
2019
2020
2021
2022
Liquidity ratio
428.655
513.989
257.988
276.158
193.027
Interest coverage
0.0
0.0
0.0
0.255
0.558
Sector positioning
Liquidity ratio
193.032022
2020
2021
2022
Q1: 126.84
Med: 178.37
Q3: 283.8
Good-16 pts over 3 years
In 2022, the liquidity ratio of BATI PROS SERVICES (193.03) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
0.56x2022
2020
2021
2022
Q1: 0.0x
Med: 0.01x
Q3: 2.25x
Good+31 pts over 3 years
In 2022, the interest coverage of BATI PROS SERVICES (0.6x) 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: 126 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 92 days. The gap of 34 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 105 days of revenue, i.e. 227 k€ to permanently finance. Over 2018-2022, WCR increased by +156%, requiring additional financing.
Operating WCR (2022)
?
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
226 878 €
Customer credit (2022)
?
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
126 j
Supplier credit (2022)
?
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
92 j
Inventory turnover (2022)
?
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 (2022)
?
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
105 j
WCR and payment terms evolution BATI PROS SERVICES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
2022
Operating WCR
88 794 €
105 312 €
210 760 €
204 281 €
226 878 €
Inventory turnover (days)
19
4
0
0
0
Customer payment term (days)
31
89
125
127
126
Supplier payment term (days)
14
11
57
54
92
Positioning of BATI PROS SERVICES in its sector
Comparison with sector Construction d'autres bâtiments
Valuation estimate
Based on 113 transactions of similar company sales
(all years),
the value of BATI PROS SERVICES is estimated at
204 669 €
(range 84 750€ - 377 022€).
With an EBITDA of 89 564€, 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 value2022
113 transactions
84k€204k€377k€
204 669 €Range: 84 750€ - 377 022€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
89 564 €×3.6x
Estimation326 751 €
123 135€ - 451 897€
Revenue Multiple30%
779 488 €×0.11x
Estimation85 772 €
59 691€ - 336 296€
Net Income Multiple20%
31 347 €×2.5x
Estimation77 812 €
26 379€ - 250 924€
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 d'autres bâtiments)
Compare BATI PROS SERVICES with other companies in the same sector:
Frequently asked questions about BATI PROS SERVICES
What is the revenue of BATI PROS SERVICES ?
The revenue of BATI PROS SERVICES in 2022 is 779 k€.
Is BATI PROS SERVICES profitable?
Yes, BATI PROS SERVICES generated a net profit of 31 k€ in 2022.
Where is the headquarters of BATI PROS SERVICES ?
The headquarters of BATI PROS SERVICES is located in PARIS (75007), in the department Paris.
Where to find the tax return of BATI PROS SERVICES ?
The tax return of BATI PROS SERVICES 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 BATI PROS SERVICES operate?
BATI PROS SERVICES operates in the sector Construction d'autres bâtiments (NAF code 41.20B). 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