Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1992-05-15 (33 years)Status: ActiveBusiness sector: Autres travaux spécialisés de constructionLocation: BIGUGLIA (20620), None
CORSICA INTERVENTIONS : revenue, balance sheet and financial ratios
CORSICA INTERVENTIONS is a French company
founded 33 years ago,
specialized in the sector Autres travaux spécialisés de construction.
Based in BIGUGLIA (20620),
this company of category PME
shows in 2022 a revenue of 514 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CORSICA INTERVENTIONS (SIREN 387674856)
Indicator
2022
2021
2020
2019
2018
2017
2015
Revenue
514 245 €
381 249 €
364 777 €
389 102 €
302 908 €
292 526 €
153 894 €
Net income
30 928 €
51 732 €
-61 744 €
9 862 €
18 380 €
23 059 €
-4 928 €
EBITDA
60 108 €
37 223 €
-49 493 €
17 562 €
21 034 €
27 680 €
781 €
Net margin
6.0%
13.6%
-16.9%
2.5%
6.1%
7.9%
-3.2%
Revenue and income statement
In 2022, CORSICA INTERVENTIONS achieves revenue of 514 k€. Over the period 2015-2022, the company shows strong growth with a CAGR (compound annual growth rate) of +18.8%. Vs 2021, growth of +35% (381 k€ -> 514 k€). After deducting consumption (62 k€), gross margin stands at 452 k€, i.e. a rate of 88%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 60 k€, representing 11.7% of revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 31 k€, i.e. 6.0% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
514 245 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
451 976 €
EBITDA (2022)
?
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
60 108 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
54 507 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
30 928 €
EBITDA margin (2022)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
11.7%
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 193%. 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 24%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 2.7 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 7.2% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
193.125%
Financial autonomy (2022)
?
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
23.629%
Cash flow / Revenue (2022)
?
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
7.224%
Repayment capacity (2022)
?
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
2.747
Asset age ratio (2022)
?
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
2015
2017
2018
2019
2020
2021
2022
Debt ratio
1.025
766.386
63.037
2.011
-468.833
586.837
193.125
Financial autonomy
28.443
4.654
22.754
23.794
-13.088
10.818
23.629
Repayment capacity
0.064
1.087
0.695
0.04
-2.889
2.532
2.747
Cash flow / Revenue
1.501%
9.279%
6.628%
4.084%
-12.823%
12.982%
7.224%
Sector positioning
Debt ratio
193.122022
2020
2021
2022
Q1: 2.81
Med: 25.14
Q3: 81.01
Watch+51 pts over 3 years
In 2022, the debt ratio of CORSICA INTERVENTIONS (193.12) 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
23.63%2022
2020
2021
2022
Q1: 13.68%
Med: 33.63%
Q3: 51.84%
Average+13 pts over 3 years
In 2022, the financial autonomy of CORSICA INTERVENTIONS (23.6%) 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
2.75 years2022
2020
2021
2022
Q1: 0.0 years
Med: 0.51 years
Q3: 2.18 years
Average+50 pts over 3 years
In 2022, the repayment capacity of CORSICA INTERVENTIONS (2.75) 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 281.60. 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 2.6x. Financial charges are adequately covered by operations.
Liquidity ratio (2022)
?
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
281.598
Interest coverage (2022)
?
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
2015
2017
2018
2019
2020
2021
2022
Liquidity ratio
131.776
120.634
115.298
111.99
160.653
320.246
281.598
Interest coverage
29.449
5.267
4.935
2.141
-2.653
4.554
2.642
Sector positioning
Liquidity ratio
281.62022
2020
2021
2022
Q1: 137.49
Med: 195.59
Q3: 292.49
Good+40 pts over 3 years
In 2022, the liquidity ratio of CORSICA INTERVENTIONS (281.60) 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
2.64x2022
2020
2021
2022
Q1: 0.0x
Med: 0.48x
Q3: 2.36x
Excellent+50 pts over 3 years
In 2022, the interest coverage of CORSICA INTERVENTIONS (2.6x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 85 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 19 days. The gap of 66 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Inventory turnover is 14 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 88 days of revenue, i.e. 126 k€ to permanently finance. Over 2015-2022, WCR increased by +459%, requiring additional financing.
Operating WCR (2022)
?
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
125 810 €
Customer credit (2022)
?
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
85 j
Supplier credit (2022)
?
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 (2022)
?
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 (2022)
?
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
88 j
WCR and payment terms evolution CORSICA INTERVENTIONS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2017
2018
2019
2020
2021
2022
Operating WCR
22 490 €
16 323 €
20 879 €
-15 681 €
65 043 €
114 081 €
125 810 €
Inventory turnover (days)
46
20
43
21
21
27
14
Customer payment term (days)
21
32
24
32
95
91
85
Supplier payment term (days)
32
20
23
20
21
14
19
Positioning of CORSICA INTERVENTIONS in its sector
Comparison with sector Autres travaux spécialisés de construction
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (47 transactions).
This range of 73 275€ to 154 077€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2022
Indicative
73k€108k€154k€
108 224 €Range: 73 275€ - 154 077€
NAF 5 année 2022
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 47 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 (Autres travaux spécialisés de construction)
Compare CORSICA INTERVENTIONS with other companies in the same sector:
Frequently asked questions about CORSICA INTERVENTIONS
What is the revenue of CORSICA INTERVENTIONS ?
The revenue of CORSICA INTERVENTIONS in 2022 is 514 k€.
Is CORSICA INTERVENTIONS profitable?
Yes, CORSICA INTERVENTIONS generated a net profit of 31 k€ in 2022.
Where is the headquarters of CORSICA INTERVENTIONS ?
The headquarters of CORSICA INTERVENTIONS is located in BIGUGLIA (20620).
Where to find the tax return of CORSICA INTERVENTIONS ?
The tax return of CORSICA INTERVENTIONS 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 INTERVENTIONS operate?
CORSICA INTERVENTIONS operates in the sector Autres travaux spécialisés de construction (NAF code 43.99D). 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