Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2012-06-18 (13 years)Status: ActiveBusiness sector: Travaux de maçonnerie générale et gros œuvre de bâtimentLocation: CASTRES (81100), Tarn
BOR MACONNERIE : revenue, balance sheet and financial ratios
BOR MACONNERIE is a French company
founded 13 years ago,
specialized in the sector Travaux de maçonnerie générale et gros œuvre de bâtiment.
Based in CASTRES (81100),
this company of category PME
shows in 2020 a revenue of 162 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - BOR MACONNERIE (SIREN 752196667)
Indicator
2021
2020
2019
2018
2017
2016
Revenue
N/C
161 938 €
125 827 €
169 062 €
188 582 €
104 659 €
Net income
0 €
5 138 €
-7 059 €
9 561 €
3 308 €
123 €
EBITDA
N/C
17 470 €
-2 464 €
8 482 €
14 509 €
14 029 €
Net margin
N/C
3.2%
-5.6%
5.7%
1.8%
0.1%
Revenue and income statement
In 2021, BOR MACONNERIE records a net loss of 0 €. This deficit will reduce equity on the balance sheet. Change over 2016-2020: 123 € -> 0 €.
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 1678%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 46%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
1678.493%
Financial autonomy (2021)
?
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
46.162%
Asset age ratio (2021)
?
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
Debt ratio
2114.045
1010.713
384.877
675.184
572.435
1678.493
Financial autonomy
77.596
75.53
60.769
71.191
57.561
46.162
Repayment capacity
0.205
0.696
2.027
-125.412
3.084
None
Cash flow / Revenue
16.463%
7.008%
9.103%
-0.185%
11.044%
None%
Sector positioning
Debt ratio
1678.492021
2019
2020
2021
Q1: 1.25
Med: 24.73
Q3: 82.31
Average
In 2021, the debt ratio of BOR MACONNERIE (1678.49) 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
46.16%2021
2019
2020
2021
Q1: 9.07%
Med: 28.57%
Q3: 48.91%
Good
In 2021, the financial autonomy of BOR MACONNERIE (46.2%) 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
3.08 years2020
2019
2020
Q1: 0.0 years
Med: 0.05 years
Q3: 1.55 years
Average+50 pts over 2 years
In 2020, the repayment capacity of BOR MACONNERIE (3.08) 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 80.81. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2021)
?
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
80.814
Liquidity indicators evolution BOR MACONNERIE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
Liquidity ratio
51.641
69.147
76.033
61.033
98.582
80.814
Interest coverage
0.0
5.645
6.484
-20.373
4.139
None
Sector positioning
Liquidity ratio
80.812021
2019
2020
2021
Q1: 134.47
Med: 189.75
Q3: 282.11
Watch
In 2021, the liquidity ratio of BOR MACONNERIE (80.81) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
4.14x2020
2019
2020
Q1: 0.0x
Med: 0.0x
Q3: 1.52x
Excellent+50 pts over 2 years
In 2020, the interest coverage of BOR MACONNERIE (4.1x) 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: 448 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 199 days. The gap of 249 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow.
Operating WCR (2021)
?
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 (2021)
?
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
448 j
Supplier credit (2021)
?
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
199 j
Inventory turnover (2021)
?
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 BOR MACONNERIE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
Operating WCR
-43 468 €
-37 339 €
-27 897 €
-20 960 €
6 090 €
0 €
Inventory turnover (days)
135
33
38
71
67
0
Customer payment term (days)
46
51
27
32
116
448
Supplier payment term (days)
37
28
13
19
56
199
Positioning of BOR MACONNERIE in its sector
Comparison with sector Travaux de maçonnerie générale et gros œuvre de bâtiment
Similar companies (Travaux de maçonnerie générale et gros œuvre de bâtiment)
Compare BOR MACONNERIE with other companies in the same sector:
Yes, BOR MACONNERIE generated a net profit of 5 k€ in 2020.
Where is the headquarters of BOR MACONNERIE ?
The headquarters of BOR MACONNERIE is located in CASTRES (81100), in the department Tarn.
Where to find the tax return of BOR MACONNERIE ?
The tax return of BOR MACONNERIE 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 BOR MACONNERIE operate?
BOR MACONNERIE operates in the sector Travaux de maçonnerie générale et gros œuvre de bâtiment (NAF code 43.99C). 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