Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1989-01-20 (37 years)Status: ActiveBusiness sector: Construction d'autres bâtimentsLocation: VICHY (03200), Allier
CONSTRUCTIONS INDUSTRIELLES : revenue, balance sheet and financial ratios
CONSTRUCTIONS INDUSTRIELLES is a French company
founded 37 years ago,
specialized in the sector Construction d'autres bâtiments.
Based in VICHY (03200),
this company of category PME
shows in 2024 a revenue of 3.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CONSTRUCTIONS INDUSTRIELLES (SIREN 349724369)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
3 121 451 €
3 556 990 €
1 244 647 €
N/C
N/C
N/C
N/C
N/C
Net income
78 946 €
82 715 €
113 201 €
7 502 €
7 542 €
6 490 €
33 281 €
5 643 €
EBITDA
74 950 €
101 221 €
212 947 €
N/C
N/C
N/C
N/C
N/C
Net margin
2.5%
2.3%
9.1%
N/C
N/C
N/C
N/C
N/C
Revenue and income statement
In 2024, CONSTRUCTIONS INDUSTRIELLES achieves revenue of 3.1 M€. Over the period 2022-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +58.4%. Significant drop of -12% vs 2023. After deducting consumption (0 €), gross margin stands at 3.1 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 75 k€, representing 2.4% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 79 k€, i.e. 2.5% 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
3 121 451 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
3 121 451 €
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
74 950 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
74 862 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
78 946 €
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
2.4%
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 22%. 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 21%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.5 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 1.9% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
21.941%
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
20.849%
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
1.911%
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
1.51
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
0.058
0.056
0.056
31.823
31.224
21.591
21.063
21.941
Financial autonomy
42.723
28.984
47.293
38.777
44.978
40.332
30.105
20.849
Repayment capacity
None
None
None
None
None
0.612
1.211
1.51
Cash flow / Revenue
None%
None%
None%
None%
None%
14.569%
2.355%
1.911%
Sector positioning
Debt ratio
21.942024
2022
2023
2024
Q1: 0.03
Med: 12.73
Q3: 55.62
Average
In 2024, the debt ratio of CONSTRUCTIONS INDUSTRIELLES (21.94) 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
20.85%2024
2022
2023
2024
Q1: 6.61%
Med: 24.84%
Q3: 47.54%
Average-26 pts over 3 years
In 2024, the financial autonomy of CONSTRUCTIONS INDUSTRIELLES (20.9%) 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
1.51 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.01 years
Q3: 1.09 years
Average+16 pts over 3 years
In 2024, the repayment capacity of CONSTRUCTIONS INDUSTRIELLES (1.51) 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 133.36. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 1.6x. Coverage is limited: any activity downturn would jeopardize interest payments.
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
133.363
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
174.333
139.856
188.342
203.703
242.888
195.071
156.513
133.363
Interest coverage
None
None
None
None
None
0.826
1.526
1.56
Sector positioning
Liquidity ratio
133.362024
2022
2023
2024
Q1: 127.57
Med: 179.6
Q3: 283.39
Average-26 pts over 3 years
In 2024, the liquidity ratio of CONSTRUCTIONS INDUSTRIELLES (133.36) 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
1.56x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 2.65x
Good+6 pts over 3 years
In 2024, the interest coverage of CONSTRUCTIONS INDUSTRIELLES (1.6x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 94 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 118 days. Favorable situation: supplier credit is longer than customer credit by 24 days. Overall, WCR represents 109 days of revenue, i.e. 943 k€ to permanently finance.
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
942 678 €
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
94 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
118 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
109 j
WCR and payment terms evolution CONSTRUCTIONS INDUSTRIELLES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
0 €
0 €
0 €
0 €
930 971 €
835 003 €
942 678 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
0
0
0
0
0
143
55
94
Supplier payment term (days)
0
0
0
0
0
171
76
118
Positioning of CONSTRUCTIONS INDUSTRIELLES in its sector
Comparison with sector Construction d'autres bâtiments
Valuation estimate
Based on 113 transactions of similar company sales
(all years),
the value of CONSTRUCTIONS INDUSTRIELLES is estimated at
278 952 €
(range 136 518€ - 719 477€).
With an EBITDA of 74 950€, the sector multiple of 3.6x is applied.
The price/revenue ratio is 0.11x
(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.
Estimated enterprise value2024
113 transactions
136k€278k€719k€
278 952 €Range: 136 518€ - 719 477€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
74 950 €×3.6x
Estimation273 435 €
103 044€ - 378 162€
Revenue Multiple30%
3 121 451 €×0.11x
Estimation343 473 €
239 032€ - 1 346 695€
Net Income Multiple20%
78 946 €×2.5x
Estimation195 966 €
66 434€ - 631 940€
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 d'autres bâtiments)
Compare CONSTRUCTIONS INDUSTRIELLES with other companies in the same sector:
Frequently asked questions about CONSTRUCTIONS INDUSTRIELLES
What is the revenue of CONSTRUCTIONS INDUSTRIELLES ?
The revenue of CONSTRUCTIONS INDUSTRIELLES in 2024 is 3.1 M€.
Is CONSTRUCTIONS INDUSTRIELLES profitable?
Yes, CONSTRUCTIONS INDUSTRIELLES generated a net profit of 79 k€ in 2024.
Where is the headquarters of CONSTRUCTIONS INDUSTRIELLES ?
The headquarters of CONSTRUCTIONS INDUSTRIELLES is located in VICHY (03200), in the department Allier.
Where to find the tax return of CONSTRUCTIONS INDUSTRIELLES ?
The tax return of CONSTRUCTIONS INDUSTRIELLES 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 CONSTRUCTIONS INDUSTRIELLES operate?
CONSTRUCTIONS INDUSTRIELLES operates in the sector Construction d'autres bâtiments (NAF code 41.20B). 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