Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2003-08-20 (22 years)Status: ActiveBusiness sector: Construction de maisons individuellesLocation: SAINT-ANDRE (97440), La Reunion
CASES CREOLES CONSTRUCTION : revenue, balance sheet and financial ratios
CASES CREOLES CONSTRUCTION is a French company
founded 22 years ago,
specialized in the sector Construction de maisons individuelles.
Based in SAINT-ANDRE (97440),
this company of category PME
shows in 2014 a revenue of 1.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CASES CREOLES CONSTRUCTION (SIREN 450509369)
Indicator
2018
2015
2014
2013
Revenue
N/C
N/C
1 948 221 €
2 441 797 €
Net income
28 306 €
514 770 €
-751 953 €
32 142 €
EBITDA
N/C
N/C
-15 096 €
189 049 €
Net margin
N/C
N/C
-38.6%
1.3%
Revenue and income statement
In 2018, CASES CREOLES CONSTRUCTION generates positive net income of 28 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2013-2018: 32 k€ -> 28 k€.
Net income (2018)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
28 306 €
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 58%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 27%. The balance between equity and debt is satisfactory.
Debt ratio (2018)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
58.499%
Financial autonomy (2018)
?
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
26.779%
Asset age ratio (2018)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution CASES CREOLES CONSTRUCTION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2013
2014
2015
2018
Debt ratio
113.134
-760.983
131.592
58.499
Financial autonomy
25.713
-4.065
17.271
26.779
Repayment capacity
5.726
-1.0
None
None
Cash flow / Revenue
5.324%
-33.507%
None%
None%
Sector positioning
Debt ratio
58.52018
2014
2015
2018
Q1: 0.04
Med: 8.47
Q3: 43.08
Average+50 pts over 3 years
In 2018, the debt ratio of CASES CREOLES CONSTRUCTION (58.50) 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
26.78%2018
2014
2015
2018
Q1: 4.84%
Med: 23.22%
Q3: 45.39%
Good+29 pts over 3 years
In 2018, the financial autonomy of CASES CREOLES CONSTRUCTION (26.8%) 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
-1.0 years2014
2014
Q1: 0.0 years
Med: 0.0 years
Q3: 0.46 years
Excellent
In 2014, the repayment capacity of CASES CREOLES CONSTRUCTION (-1.00) 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 70.70. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2018)
?
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
70.701
Liquidity indicators evolution CASES CREOLES CONSTRUCTION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2013
2014
2015
2018
Liquidity ratio
84.055
45.23
70.161
70.701
Interest coverage
23.59
-264.024
None
None
Sector positioning
Liquidity ratio
70.72018
2014
2015
2018
Q1: 118.1
Med: 165.49
Q3: 253.59
Average+13 pts over 3 years
In 2018, the liquidity ratio of CASES CREOLES CONSTRUCTION (70.70) 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
-264.02x2014
2014
Q1: 0.0x
Med: 0.0x
Q3: 1.83x
Watch
In 2014, the interest coverage of CASES CREOLES CONSTRUCTION (-264.0x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 1699 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 1166 days. The gap of 533 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 (2018)
?
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 (2018)
?
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
1699 j
Supplier credit (2018)
?
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
1166 j
Inventory turnover (2018)
?
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 CASES CREOLES CONSTRUCTION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2013
2014
2015
2018
Operating WCR
138 938 €
-555 555 €
0 €
0 €
Inventory turnover (days)
16
20
0
0
Customer payment term (days)
49
63
1325
1699
Supplier payment term (days)
76
70
2697
1166
Positioning of CASES CREOLES CONSTRUCTION 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 CASES CREOLES CONSTRUCTION is estimated at
70 263 €
(range 23 819€ - 226 581€).
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 value2018
113 transactions
23k€70k€226k€
70 263 €Range: 23 819€ - 226 581€
NAF 5 all-time
Valuation method used
Net Income Multiple
28 306 €
×
2.5x
=70 264 €
Range: 23 820€ - 226 581€
Only this financial indicator is available for this company.
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 CASES CREOLES CONSTRUCTION with other companies in the same sector:
Frequently asked questions about CASES CREOLES CONSTRUCTION
What is the revenue of CASES CREOLES CONSTRUCTION ?
The revenue of CASES CREOLES CONSTRUCTION in 2014 is 1.9 M€.
Is CASES CREOLES CONSTRUCTION profitable?
Yes, CASES CREOLES CONSTRUCTION generated a net profit of 28 k€ in 2018.
Where is the headquarters of CASES CREOLES CONSTRUCTION ?
The headquarters of CASES CREOLES CONSTRUCTION is located in SAINT-ANDRE (97440), in the department La Reunion.
Where to find the tax return of CASES CREOLES CONSTRUCTION ?
The tax return of CASES CREOLES CONSTRUCTION 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 CASES CREOLES CONSTRUCTION operate?
CASES CREOLES CONSTRUCTION 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