Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2010-02-25 (16 years)Status: ActiveBusiness sector: Construction de maisons individuellesLocation: VERNON (27200), Eure
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
CONSTRUCTION PORTE NORMANDE - C.P.N. : revenue, balance sheet and financial ratios
CONSTRUCTION PORTE NORMANDE - C.P.N. is a French company
founded 16 years ago,
specialized in the sector Construction de maisons individuelles.
Based in VERNON (27200),
this company of category PME
shows in 2017 a revenue of 962 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CONSTRUCTION PORTE NORMANDE - C.P.N. (SIREN 520971862)
Indicator
2021
2019
2018
2017
Revenue
N/C
N/C
N/C
961 973 €
Net income
1 835 €
11 147 €
7 271 €
5 682 €
EBITDA
N/C
N/C
N/C
24 214 €
Net margin
N/C
N/C
N/C
0.6%
Revenue and income statement
In 2021, CONSTRUCTION PORTE NORMANDE - C.P.N. generates positive net income of 2 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2017-2021: 6 k€ -> 2 k€.
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 835 €
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 703%. 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 4%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
703.418%
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
4.185%
Asset age ratio (2021)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution CONSTRUCTION PORTE NORMANDE - C.P.N.
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2021
Debt ratio
7.884
2.994
0.007
703.418
Financial autonomy
16.889
16.037
21.949
4.185
Repayment capacity
0.525
None
None
None
Cash flow / Revenue
1.191%
None%
None%
None%
Sector positioning
Debt ratio
703.422021
2018
2019
2021
Q1: 0.05
Med: 17.2
Q3: 82.22
Watch+41 pts over 3 years
In 2021, the debt ratio of CONSTRUCTION PORTE NORMAN... (703.42) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
4.18%2021
2018
2019
2021
Q1: 4.97%
Med: 22.83%
Q3: 43.69%
Average-15 pts over 3 years
In 2021, the financial autonomy of CONSTRUCTION PORTE NORMAN... (4.2%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 152.56. 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
152.555
Liquidity indicators evolution CONSTRUCTION PORTE NORMANDE - C.P.N.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2021
Liquidity ratio
101.246
104.399
126.768
152.555
Interest coverage
8.132
None
None
None
Sector positioning
Liquidity ratio
152.562021
2018
2019
2021
Q1: 124.3
Med: 178.6
Q3: 276.02
Average+13 pts over 3 years
In 2021, the liquidity ratio of CONSTRUCTION PORTE NORMAN... (152.56) 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.
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 (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
0 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
0 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 CONSTRUCTION PORTE NORMANDE - C.P.N.
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2021
Operating WCR
33 967 €
0 €
0 €
0 €
Inventory turnover (days)
21
0
0
0
Customer payment term (days)
22
0
0
0
Supplier payment term (days)
106
0
0
0
Positioning of CONSTRUCTION PORTE NORMANDE - C.P.N. in its sector
Comparison with sector Construction de maisons individuelles
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (23 transactions).
This range of 1 952€ to 13 091€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2021
Indicative
1k€3k€13k€
3 633 €Range: 1 952€ - 13 091€
NAF 5 année 2021
How is this estimate calculated?
This estimate is based on the analysis of 23 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 CONSTRUCTION PORTE NORMANDE - C.P.N. with other companies in the same sector:
Frequently asked questions about CONSTRUCTION PORTE NORMANDE - C.P.N.
What is the revenue of CONSTRUCTION PORTE NORMANDE - C.P.N. ?
The revenue of CONSTRUCTION PORTE NORMANDE - C.P.N. in 2017 is 962 k€.
Is CONSTRUCTION PORTE NORMANDE - C.P.N. profitable?
Yes, CONSTRUCTION PORTE NORMANDE - C.P.N. generated a net profit of 2 k€ in 2021.
Where is the headquarters of CONSTRUCTION PORTE NORMANDE - C.P.N. ?
The headquarters of CONSTRUCTION PORTE NORMANDE - C.P.N. is located in VERNON (27200), in the department Eure.
Where to find the tax return of CONSTRUCTION PORTE NORMANDE - C.P.N. ?
The tax return of CONSTRUCTION PORTE NORMANDE - C.P.N. 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 CONSTRUCTION PORTE NORMANDE - C.P.N. operate?
CONSTRUCTION PORTE NORMANDE - C.P.N. 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