Employees: NN (None)Legal category: SCA (commandite par actions)Size: GECreation date: 2011-12-15 (14 years)Status: ActiveBusiness sector: Construction de routes et autoroutesLocation: PARIS (75015), Paris
COLAS MOYEN-ORIENT : revenue, balance sheet and financial ratios
COLAS MOYEN-ORIENT is a French company
founded 14 years ago,
specialized in the sector Construction de routes et autoroutes.
Based in PARIS (75015),
this company of category GE
shows in 2024 a revenue of 1.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - COLAS MOYEN-ORIENT (SIREN 538736323)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 188 548 €
480 743 €
95 977 €
79 067 €
1 046 340 €
1 047 183 €
612 235 €
4 117 584 €
515 392 €
Net income
1 894 173 €
3 220 606 €
1 769 592 €
-2 035 519 €
-1 057 068 €
-1 478 635 €
-232 520 €
7 798 598 €
2 849 160 €
EBITDA
-1 591 772 €
-1 879 712 €
-2 365 121 €
-3 005 881 €
-1 783 331 €
-1 386 591 €
1 357 851 €
247 338 €
-863 473 €
Net margin
159.4%
669.9%
1843.8%
-2574.4%
-101.0%
-141.2%
-38.0%
189.4%
552.8%
Revenue and income statement
In 2024, COLAS MOYEN-ORIENT achieves revenue of 1.2 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +11.0%. Vs 2023, growth of +147% (481 k€ -> 1.2 M€). After deducting consumption (28 k€), gross margin stands at 1.2 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 -1.6 M€, representing -133.9% of revenue. Positive scissor effect: EBITDA margin improves by +257.1 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 1.9 M€, i.e. 159.4% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 188 548 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 160 338 €
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
-1 591 772 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-1 028 531 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 894 173 €
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
-133.9%
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 57%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Cash flow represents 292.2% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
0.0%
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
57.214%
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
292.211%
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
0.0
Solvency indicators evolution COLAS MOYEN-ORIENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.216
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Financial autonomy
20.06
81.111
79.678
70.883
63.621
44.987
57.36
76.924
57.214
Repayment capacity
0.002
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Cash flow / Revenue
580.585%
194.93%
-75.19%
-120.386%
-79.843%
-2574.424%
977.219%
240.473%
292.211%
Sector positioning
Debt ratio
0.02024
2022
2023
2024
Q1: 1.71
Med: 21.57
Q3: 63.35
Excellent
In 2024, the debt ratio of COLAS MOYEN-ORIENT (0.00) 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
57.21%2024
2022
2023
2024
Q1: 14.32%
Med: 33.76%
Q3: 51.7%
Excellent
In 2024, the financial autonomy of COLAS MOYEN-ORIENT (57.2%) 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
0.0 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.34 years
Q3: 1.88 years
Excellent
In 2024, the repayment capacity of COLAS MOYEN-ORIENT (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 106.14. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
106.139
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
-16.884
Liquidity indicators evolution COLAS MOYEN-ORIENT
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
23.587
88.849
75.538
60.07
116.684
64.314
106.944
150.708
106.139
Interest coverage
-13.582
1171.62
-1.756
-2.082
-8.581
-2.47
-8.075
-218.058
-16.884
Sector positioning
Liquidity ratio
106.142024
2022
2023
2024
Q1: 140.21
Med: 183.24
Q3: 251.75
Watch
In 2024, the liquidity ratio of COLAS MOYEN-ORIENT (106.14) 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
-16.88x2024
2022
2023
2024
Q1: -0.03x
Med: 0.84x
Q3: 6.64x
Average
In 2024, the interest coverage of COLAS MOYEN-ORIENT (-16.9x) 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: 758 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 89 days. The gap of 669 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 62 days of revenue, i.e. 205 k€ to permanently finance. Over 2016-2024, WCR increased by +102%, requiring additional financing.
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
204 561 €
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
758 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
89 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
62 j
WCR and payment terms evolution COLAS MOYEN-ORIENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-8 339 408 €
-450 958 €
-1 059 540 €
-1 932 964 €
-3 399 988 €
-5 614 414 €
-3 477 198 €
-3 326 275 €
204 561 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
289
32
204
41
34
145
332
642
758
Supplier payment term (days)
56
27
-209
142
34
110
135
115
89
Positioning of COLAS MOYEN-ORIENT in its sector
Comparison with sector Construction de routes et autoroutes
Valuation estimate
Based on 67 transactions of similar company sales
(all years),
the value of COLAS MOYEN-ORIENT is estimated at
331 515 €
(range 180 746€ - 1 492 304€).
The price/revenue ratio is 0.13x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
67 tx
180k€331k€1492k€
331 515 €Range: 180 746€ - 1 492 304€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
1 188 548 €×0.13x
Estimation160 292 €
106 534€ - 305 589€
Net Income Multiple20%
1 894 173 €×0.3x
Estimation588 350 €
292 065€ - 3 272 378€
How is this estimate calculated?
This estimate is based on the analysis of 67 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 routes et autoroutes)
Compare COLAS MOYEN-ORIENT with other companies in the same sector:
Frequently asked questions about COLAS MOYEN-ORIENT
What is the revenue of COLAS MOYEN-ORIENT ?
The revenue of COLAS MOYEN-ORIENT in 2024 is 1.2 M€.
Is COLAS MOYEN-ORIENT profitable?
Yes, COLAS MOYEN-ORIENT generated a net profit of 1.9 M€ in 2024.
Where is the headquarters of COLAS MOYEN-ORIENT ?
The headquarters of COLAS MOYEN-ORIENT is located in PARIS (75015), in the department Paris.
Where to find the tax return of COLAS MOYEN-ORIENT ?
The tax return of COLAS MOYEN-ORIENT 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 COLAS MOYEN-ORIENT operate?
COLAS MOYEN-ORIENT operates in the sector Construction de routes et autoroutes (NAF code 42.11Z). 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