Employees: 00 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2015-10-19 (10 years)Status: ActiveBusiness sector: Construction de maisons individuellesLocation: BORGO (20290), None
CORSICA CONSTRUCTION : revenue, balance sheet and financial ratios
CORSICA CONSTRUCTION is a French company
founded 10 years ago,
specialized in the sector Construction de maisons individuelles.
Based in BORGO (20290),
this company of category PME
shows in 2021 a revenue of 395 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CORSICA CONSTRUCTION (SIREN 814291829)
Indicator
2021
2020
2019
2018
2017
2016
Revenue
394 565 €
248 024 €
477 888 €
442 410 €
321 827 €
176 723 €
Net income
-11 418 €
-114 090 €
3 412 €
19 035 €
2 541 €
2 346 €
EBITDA
-8 537 €
-102 336 €
7 944 €
32 921 €
1 978 €
1 684 €
Net margin
-2.9%
-46.0%
0.7%
4.3%
0.8%
1.3%
Revenue and income statement
In 2021, CORSICA CONSTRUCTION achieves revenue of 395 k€. Over the period 2016-2021, the company shows strong growth with a CAGR (compound annual growth rate) of +17.4%. Vs 2020, growth of +59% (248 k€ -> 395 k€). After deducting consumption (145 k€), gross margin stands at 250 k€, i.e. a rate of 63%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -9 k€, representing -2.2% of revenue. Positive scissor effect: EBITDA margin improves by +39.1 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -11 k€ (-2.9% of revenue), which will impact equity.
Revenue (2021)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
394 565 €
Gross margin (2021)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
249 517 €
EBITDA (2021)
?
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
-8 537 €
EBIT (2021)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-6 204 €
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-11 418 €
EBITDA margin (2021)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-2.2%
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 -10%. 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 9%. 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
-10.074%
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
9.394%
Cash flow / Revenue (2021)
?
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
-1.769%
Repayment capacity (2021)
?
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
-1.73
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 CORSICA CONSTRUCTION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
Debt ratio
138.353
258.124
8.529
590.657
-20.86
-10.074
Financial autonomy
17.282
16.764
1.424
18.065
20.718
9.394
Repayment capacity
0.891
2.865
0.039
3.867
-0.179
-1.73
Cash flow / Revenue
2.694%
1.699%
6.357%
1.518%
-43.63%
-1.769%
Sector positioning
Debt ratio
-10.072021
2019
2020
2021
Q1: 0.05
Med: 17.12
Q3: 82.12
Excellent-50 pts over 3 years
In 2021, the debt ratio of CORSICA CONSTRUCTION (-10.07) 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
9.39%2021
2019
2020
2021
Q1: 4.96%
Med: 22.81%
Q3: 43.73%
Average-12 pts over 3 years
In 2021, the financial autonomy of CORSICA CONSTRUCTION (9.4%) 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
-1.73 years2021
2019
2020
2021
Q1: 0.0 years
Med: 0.0 years
Q3: 1.43 years
Excellent-50 pts over 3 years
In 2021, the repayment capacity of CORSICA CONSTRUCTION (-1.73) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 49.73. 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
49.735
Interest coverage (2021)
?
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
-7.825
Liquidity indicators evolution CORSICA CONSTRUCTION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
Liquidity ratio
101.966
123.613
116.903
119.3
52.099
49.735
Interest coverage
2.91
18.049
2.108
12.185
-0.988
-7.825
Sector positioning
Liquidity ratio
49.732021
2019
2020
2021
Q1: 124.3
Med: 178.64
Q3: 276.14
Watch
In 2021, the liquidity ratio of CORSICA CONSTRUCTION (49.73) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
-7.83x2021
2019
2020
2021
Q1: 0.0x
Med: 0.0x
Q3: 1.23x
Average-50 pts over 3 years
In 2021, the interest coverage of CORSICA CONSTRUCTION (-7.8x) 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: 68 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 75 days. Favorable situation: supplier credit is longer than customer credit by 7 days. Inventory turnover is 14 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. WCR is negative (-115 days): operations structurally generate cash. Notable WCR improvement over the period (-546596%), freeing up cash.
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
-125 598 €
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
68 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
75 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
14 j
WCR in days of revenue (2021)
?
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
-115 j
WCR and payment terms evolution CORSICA CONSTRUCTION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
Operating WCR
-23 €
17 198 €
8 928 €
24 181 €
-95 452 €
-125 598 €
Inventory turnover (days)
3
4
5
9
23
14
Customer payment term (days)
31
78
77
90
106
68
Supplier payment term (days)
9
33
51
8
70
75
Positioning of CORSICA CONSTRUCTION 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 30 138€ to 229 239€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2021
Indicative
30k€66k€229k€
66 121 €Range: 30 138€ - 229 239€
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 CORSICA CONSTRUCTION with other companies in the same sector:
Frequently asked questions about CORSICA CONSTRUCTION
What is the revenue of CORSICA CONSTRUCTION ?
The revenue of CORSICA CONSTRUCTION in 2021 is 395 k€.
Is CORSICA CONSTRUCTION profitable?
CORSICA CONSTRUCTION recorded a net loss in 2021.
Where is the headquarters of CORSICA CONSTRUCTION ?
The headquarters of CORSICA CONSTRUCTION is located in BORGO (20290).
Where to find the tax return of CORSICA CONSTRUCTION ?
The tax return of CORSICA 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 CORSICA CONSTRUCTION operate?
CORSICA CONSTRUCTION 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