Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2016-06-27 (9 years)Status: ActiveBusiness sector: Construction de maisons individuellesLocation: TARBES (65000), Hautes-Pyrenees
CONCEPT MAISONS : revenue, balance sheet and financial ratios
CONCEPT MAISONS is a French company
founded 9 years ago,
specialized in the sector Construction de maisons individuelles.
Based in TARBES (65000),
this company of category PME
shows in 2022 a revenue of 2.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CONCEPT MAISONS (SIREN 821455052)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
N/C
N/C
2 427 133 €
1 583 590 €
1 365 375 €
1 419 822 €
1 429 671 €
704 392 €
Net income
317 879 €
362 128 €
62 704 €
81 934 €
48 551 €
61 201 €
64 317 €
23 903 €
EBITDA
N/C
N/C
101 206 €
136 732 €
81 806 €
94 416 €
87 209 €
25 141 €
Net margin
N/C
N/C
2.6%
5.2%
3.6%
4.3%
4.5%
3.4%
Revenue and income statement
In 2024, CONCEPT MAISONS generates positive net income of 318 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2017-2024: 24 k€ -> 318 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
317 879 €
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 50%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 49%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
49.995%
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
48.657%
Asset age ratio (2024)
?
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
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
67.656
56.35
89.51
104.271
63.994
42.306
37.418
49.995
Financial autonomy
26.856
35.182
34.535
33.056
42.779
42.273
42.661
48.657
Repayment capacity
2.295
1.108
2.621
4.087
1.973
2.368
None
None
Cash flow / Revenue
3.086%
4.908%
5.284%
4.924%
6.947%
3.101%
None%
None%
Sector positioning
Debt ratio
49.992024
2022
2023
2024
Q1: 0.01
Med: 9.46
Q3: 42.45
Average+12 pts over 3 years
In 2024, the debt ratio of CONCEPT MAISONS (49.99) 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
48.66%2024
2022
2023
2024
Q1: 5.76%
Med: 26.65%
Q3: 49.13%
Good
In 2024, the financial autonomy of CONCEPT MAISONS (48.7%) 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
2.37 years2022
2022
Q1: 0.0 years
Med: 0.01 years
Q3: 1.27 years
Average
In 2022, the repayment capacity of CONCEPT MAISONS (2.37) 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 243.46. 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
243.455
Liquidity indicators evolution CONCEPT MAISONS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
171.059
180.945
181.573
181.402
194.088
149.639
172.872
243.455
Interest coverage
0.0
0.48
1.163
2.529
1.68
1.943
None
None
Sector positioning
Liquidity ratio
243.462024
2022
2023
2024
Q1: 127.55
Med: 184.6
Q3: 290.72
Good+26 pts over 3 years
In 2024, the liquidity ratio of CONCEPT MAISONS (243.46) 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
1.94x2022
2022
Q1: 0.0x
Med: 0.0x
Q3: 1.56x
Excellent
In 2022, the interest coverage of CONCEPT MAISONS (1.9x) 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.
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
0 €
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
0 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
0 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 and payment terms evolution CONCEPT MAISONS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
99 988 €
50 224 €
191 122 €
149 918 €
131 501 €
336 328 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
54
17
33
16
16
13
0
0
Supplier payment term (days)
43
15
29
31
39
48
0
0
Positioning of CONCEPT MAISONS 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 CONCEPT MAISONS is estimated at
789 066 €
(range 267 498€ - 2 544 528€).
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 value2024
113 transactions
267k€789k€2544k€
789 066 €Range: 267 498€ - 2 544 528€
NAF 5 all-time
Valuation method used
Net Income Multiple
317 879 €
×
2.5x
=789 066 €
Range: 267 498€ - 2 544 529€
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 CONCEPT MAISONS with other companies in the same sector:
Yes, CONCEPT MAISONS generated a net profit of 318 k€ in 2024.
Where is the headquarters of CONCEPT MAISONS ?
The headquarters of CONCEPT MAISONS is located in TARBES (65000), in the department Hautes-Pyrenees.
Where to find the tax return of CONCEPT MAISONS ?
The tax return of CONCEPT MAISONS 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 CONCEPT MAISONS operate?
CONCEPT MAISONS 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