Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2013-03-01 (13 years)Status: ActiveBusiness sector: Construction de maisons individuellesLocation: TOULOUSE (31000), Haute-Garonne
CONCEPTUALYS : revenue, balance sheet and financial ratios
CONCEPTUALYS is a French company
founded 13 years ago,
specialized in the sector Construction de maisons individuelles.
Based in TOULOUSE (31000),
this company of category PME
shows in 2022 a revenue of 4.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CONCEPTUALYS (SIREN 791584071)
Indicator
2024
2022
2021
2019
2018
2017
2016
Revenue
N/C
4 693 821 €
3 164 275 €
2 840 269 €
1 473 983 €
N/C
N/C
Net income
22 835 €
56 179 €
-50 000 €
3 029 €
32 323 €
27 359 €
68 095 €
EBITDA
N/C
22 958 €
-156 869 €
80 382 €
74 342 €
N/C
N/C
Net margin
N/C
1.2%
-1.6%
0.1%
2.2%
N/C
N/C
Revenue and income statement
In 2024, CONCEPTUALYS generates positive net income of 23 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 68 k€ -> 23 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
22 835 €
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 160%. 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 19%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
159.558%
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
19.201%
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
2016
2017
2018
2019
2021
2022
2024
Debt ratio
0.0
104.921
603.673
57.697
126.735
125.741
159.558
Financial autonomy
18.186
11.344
7.208
28.444
18.899
18.416
19.201
Repayment capacity
None
None
7.552
73.586
-8.727
16.546
None
Cash flow / Revenue
None%
None%
4.678%
0.142%
-2.384%
0.881%
None%
Sector positioning
Debt ratio
159.562024
2021
2022
2024
Q1: 0.01
Med: 9.43
Q3: 42.45
Average
In 2024, the debt ratio of CONCEPTUALYS (159.56) 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
19.2%2024
2021
2022
2024
Q1: 5.78%
Med: 26.67%
Q3: 49.13%
Average
In 2024, the financial autonomy of CONCEPTUALYS (19.2%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
16.55 years2022
2021
2022
Q1: 0.0 years
Med: 0.01 years
Q3: 1.27 years
Average+50 pts over 2 years
In 2022, the repayment capacity of CONCEPTUALYS (16.55) 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 176.58. 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
176.578
Liquidity indicators evolution CONCEPTUALYS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2021
2022
2024
Liquidity ratio
119.268
127.169
0.0
0.0
0.0
0.0
176.578
Interest coverage
None
None
0.069
0.0
0.0
0.0
None
Sector positioning
Liquidity ratio
176.582024
2021
2022
2024
Q1: 127.49
Med: 184.68
Q3: 290.32
Average+24 pts over 3 years
In 2024, the liquidity ratio of CONCEPTUALYS (176.58) 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
0.0x2022
2021
2022
Q1: 0.0x
Med: 0.0x
Q3: 1.56x
Average
In 2022, the interest coverage of CONCEPTUALYS (0.0x) 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.
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 CONCEPTUALYS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2021
2022
2024
Operating WCR
0 €
0 €
-135 857 €
-313 566 €
-471 635 €
-587 948 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
0
0
0
0
0
0
0
Supplier payment term (days)
0
0
93
107
112
83
0
Positioning of CONCEPTUALYS 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 CONCEPTUALYS is estimated at
56 682 €
(range 19 215€ - 182 787€).
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
19k€56k€182k€
56 682 €Range: 19 215€ - 182 787€
NAF 5 all-time
Valuation method used
Net Income Multiple
22 835 €
×
2.5x
=56 683 €
Range: 19 216€ - 182 788€
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 CONCEPTUALYS with other companies in the same sector:
Yes, CONCEPTUALYS generated a net profit of 23 k€ in 2024.
Where is the headquarters of CONCEPTUALYS ?
The headquarters of CONCEPTUALYS is located in TOULOUSE (31000), in the department Haute-Garonne.
Where to find the tax return of CONCEPTUALYS ?
The tax return of CONCEPTUALYS 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 CONCEPTUALYS operate?
CONCEPTUALYS 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