Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2009-05-04 (17 years)Status: ActiveBusiness sector: Travaux de couverture par élémentsLocation: CHAMBLY (60230), Oise
CORIS CONSTRUCTION : revenue, balance sheet and financial ratios
CORIS CONSTRUCTION is a French company
founded 17 years ago,
specialized in the sector Travaux de couverture par éléments.
Based in CHAMBLY (60230),
this company of category PME
shows in 2024 a revenue of 5.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CORIS CONSTRUCTION (SIREN 511426751)
Indicator
2024
2023
2022
2021
2021
2020
2019
2018
2017
2016
Revenue
5 736 865 €
6 723 017 €
8 015 874 €
2 419 082 €
1 622 119 €
3 124 107 €
3 974 069 €
3 696 610 €
4 111 430 €
4 583 169 €
Net income
311 947 €
522 357 €
434 578 €
327 906 €
95 299 €
179 541 €
393 416 €
233 020 €
181 281 €
553 149 €
EBITDA
394 977 €
663 339 €
564 117 €
223 443 €
100 825 €
287 985 €
588 124 €
380 455 €
327 654 €
824 895 €
Net margin
5.4%
7.8%
5.4%
13.6%
5.9%
5.7%
9.9%
6.3%
4.4%
12.1%
Revenue and income statement
In 2024, CORIS CONSTRUCTION achieves revenue of 5.7 M€. Revenue is growing positively over 10 years (CAGR: +2.8%). Significant drop of -15% vs 2023. After deducting consumption (2.1 M€), gross margin stands at 3.6 M€, i.e. a rate of 63%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 395 k€, representing 6.9% of revenue. Warning negative scissor effect: despite revenue change (-15%), EBITDA varies by -40%, reducing margin by 3.0 pts. This reflects costs rising faster than revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 312 k€, i.e. 5.4% 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
5 736 865 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
3 638 668 €
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
394 977 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
409 464 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
311 947 €
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
6.9%
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 2%. 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 52%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.1 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 5.3% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
2.189%
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
52.392%
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
5.267%
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
0.078
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
2020
2021
2021
2022
2023
2024
Debt ratio
1.465
1.762
1.622
2.123
1.897
672.412
2.118
109.312
6.67
2.189
Financial autonomy
55.874
48.652
77.46
73.289
64.583
6.779
56.167
17.176
57.113
52.392
Repayment capacity
0.043
0.102
0.085
0.085
0.116
12.507
0.242
1.33
0.133
0.078
Cash flow / Revenue
12.204%
5.895%
7.909%
10.885%
7.212%
4.979%
4.448%
5.27%
7.207%
5.267%
Sector positioning
Debt ratio
2.192024
2022
2023
2024
Q1: 4.55
Med: 19.76
Q3: 51.32
Excellent-50 pts over 3 years
In 2024, the debt ratio of CORIS CONSTRUCTION (2.19) 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
52.39%2024
2022
2023
2024
Q1: 20.21%
Med: 41.48%
Q3: 58.46%
Good+41 pts over 3 years
In 2024, the financial autonomy of CORIS CONSTRUCTION (52.4%) 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
0.08 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.33 years
Q3: 1.23 years
Good-33 pts over 3 years
In 2024, the repayment capacity of CORIS CONSTRUCTION (0.08) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 308.14. 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 0.3x. Danger: operating income does not cover interest charges, unsustainable situation.
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
308.14
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
0.262
Liquidity indicators evolution CORIS CONSTRUCTION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2021
2022
2023
2024
Liquidity ratio
216.019
170.274
301.978
285.257
213.708
234.002
225.439
161.945
260.083
308.14
Interest coverage
0.0
0.0
0.0
0.0
0.0
0.0
0.043
0.02
0.191
0.262
Sector positioning
Liquidity ratio
308.142024
2022
2023
2024
Q1: 152.81
Med: 217.71
Q3: 316.62
Good+41 pts over 3 years
In 2024, the liquidity ratio of CORIS CONSTRUCTION (308.14) 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
0.26x2024
2022
2023
2024
Q1: 0.0x
Med: 0.51x
Q3: 2.62x
Average+12 pts over 3 years
In 2024, the interest coverage of CORIS CONSTRUCTION (0.3x) 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: 46 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 19 days. The company must finance 27 days of gap between collections and payments. Inventory turnover is 1 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 23 days of revenue, i.e. 360 k€ to permanently finance. Over 2016-2024, WCR increased by +619%, 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
359 759 €
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
46 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
19 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
1 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
23 j
WCR and payment terms evolution CORIS CONSTRUCTION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2021
2022
2023
2024
Operating WCR
50 002 €
989 210 €
190 708 €
201 724 €
449 090 €
840 306 €
212 686 €
1 293 201 €
589 945 €
359 759 €
Inventory turnover (days)
0
8
2
2
1
57
5
16
1
1
Customer payment term (days)
52
84
22
35
53
185
74
66
38
46
Supplier payment term (days)
63
119
36
37
88
150
94
57
21
19
Positioning of CORIS CONSTRUCTION in its sector
Comparison with sector Travaux de couverture par éléments
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (20 transactions).
This range of 531 132€ to 1 911 984€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
531k€866k€1911k€
866 664 €Range: 531 132€ - 1 911 984€
NAF 5 année 2024
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 20 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 (Travaux de couverture par éléments)
Compare CORIS CONSTRUCTION with other companies in the same sector:
Frequently asked questions about CORIS CONSTRUCTION
What is the revenue of CORIS CONSTRUCTION ?
The revenue of CORIS CONSTRUCTION in 2024 is 5.7 M€.
Is CORIS CONSTRUCTION profitable?
Yes, CORIS CONSTRUCTION generated a net profit of 312 k€ in 2024.
Where is the headquarters of CORIS CONSTRUCTION ?
The headquarters of CORIS CONSTRUCTION is located in CHAMBLY (60230), in the department Oise.
Where to find the tax return of CORIS CONSTRUCTION ?
The tax return of CORIS CONSTRUCTION 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 CORIS CONSTRUCTION operate?
CORIS CONSTRUCTION operates in the sector Travaux de couverture par éléments (NAF code 43.91B). 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