Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2012-01-09 (14 years)Status: ActiveBusiness sector: Construction d'autres bâtimentsLocation: CAMON (80450), Somme
CREA ENTREPRISE GENERALE : revenue, balance sheet and financial ratios
CREA ENTREPRISE GENERALE is a French company
founded 14 years ago,
specialized in the sector Construction d'autres bâtiments.
Based in CAMON (80450),
this company of category PME
shows in 2018 a revenue of 2.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CREA ENTREPRISE GENERALE (SIREN 538430414)
Indicator
2018
2017
2016
Revenue
2 160 851 €
4 170 962 €
1 916 476 €
Net income
8 557 €
129 142 €
12 244 €
EBITDA
-98 393 €
194 447 €
4 616 €
Net margin
0.4%
3.1%
0.6%
Revenue and income statement
In 2018, CREA ENTREPRISE GENERALE achieves revenue of 2.2 M€. Over the period 2016-2018, the company shows strong growth with a CAGR (compound annual growth rate) of +6.2%. Significant drop of -48% vs 2017. After deducting consumption (669 k€), gross margin stands at 1.5 M€, i.e. a rate of 69%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -98 k€, representing -4.6% of revenue. Warning negative scissor effect: despite revenue change (-48%), EBITDA varies by -151%, reducing margin by 9.2 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 9 k€, i.e. 0.4% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2018)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
2 160 851 €
Gross margin (2018)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 492 327 €
EBITDA (2018)
?
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
-98 393 €
EBIT (2018)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
9 374 €
Net income (2018)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
8 557 €
EBITDA margin (2018)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-4.5%
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 141%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 11%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2018)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
140.707%
Financial autonomy (2018)
?
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
10.722%
Cash flow / Revenue (2018)
?
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
-4.584%
Repayment capacity (2018)
?
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
-1.389
Asset age ratio (2018)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution CREA ENTREPRISE GENERALE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
Debt ratio
13.535
27.708
140.707
Financial autonomy
33.039
23.73
10.722
Repayment capacity
14.283
0.486
-1.389
Cash flow / Revenue
0.134%
3.413%
-4.584%
Sector positioning
Debt ratio
140.712018
2016
2017
2018
Q1: 0.01
Med: 8.71
Q3: 50.57
Average+23 pts over 3 years
In 2018, the debt ratio of CREA ENTREPRISE GENERALE (140.71) 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
10.72%2018
2016
2017
2018
Q1: 3.86%
Med: 21.86%
Q3: 45.66%
Average-28 pts over 3 years
In 2018, the financial autonomy of CREA ENTREPRISE GENERALE (10.7%) 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
-1.39 years2018
2016
2017
2018
Q1: 0.0 years
Med: 0.01 years
Q3: 0.81 years
Excellent-51 pts over 3 years
In 2018, the repayment capacity of CREA ENTREPRISE GENERALE (-1.39) 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 100.64. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2018)
?
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
100.644
Interest coverage (2018)
?
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
-0.493
Liquidity indicators evolution CREA ENTREPRISE GENERALE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
Liquidity ratio
104.103
110.345
100.644
Interest coverage
0.0
0.0
-0.493
Sector positioning
Liquidity ratio
100.642018
2016
2017
2018
Q1: 120.47
Med: 166.27
Q3: 258.35
Watch
In 2018, the liquidity ratio of CREA ENTREPRISE GENERALE (100.64) 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
-0.49x2018
2016
2017
2018
Q1: 0.0x
Med: 0.02x
Q3: 2.18x
Average
In 2018, the interest coverage of CREA ENTREPRISE GENERALE (-0.5x) 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: 108 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 118 days. Favorable situation: supplier credit is longer than customer credit by 10 days. Overall, WCR represents 121 days of revenue, i.e. 724 k€ to permanently finance. Over 2016-2018, WCR increased by +76%, requiring additional financing.
Operating WCR (2018)
?
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
724 123 €
Customer credit (2018)
?
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
108 j
Supplier credit (2018)
?
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 (2018)
?
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 (2018)
?
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
121 j
WCR and payment terms evolution CREA ENTREPRISE GENERALE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
Operating WCR
410 643 €
102 272 €
724 123 €
Inventory turnover (days)
0
0
0
Customer payment term (days)
67
22
108
Supplier payment term (days)
66
44
118
Positioning of CREA ENTREPRISE GENERALE 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 CREA ENTREPRISE GENERALE is estimated at
151 159 €
(range 102 163€ - 586 755€).
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 value2018
113 transactions
102k€151k€586k€
151 159 €Range: 102 163€ - 586 755€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
2 160 851 €×0.11x
Estimation237 772 €
165 472€ - 932 261€
Net Income Multiple20%
8 557 €×2.5x
Estimation21 241 €
7 201€ - 68 496€
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 CREA ENTREPRISE GENERALE with other companies in the same sector:
Frequently asked questions about CREA ENTREPRISE GENERALE
What is the revenue of CREA ENTREPRISE GENERALE ?
The revenue of CREA ENTREPRISE GENERALE in 2018 is 2.2 M€.
Is CREA ENTREPRISE GENERALE profitable?
Yes, CREA ENTREPRISE GENERALE generated a net profit of 9 k€ in 2018.
Where is the headquarters of CREA ENTREPRISE GENERALE ?
The headquarters of CREA ENTREPRISE GENERALE is located in CAMON (80450), in the department Somme.
Where to find the tax return of CREA ENTREPRISE GENERALE ?
The tax return of CREA ENTREPRISE GENERALE 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 CREA ENTREPRISE GENERALE operate?
CREA ENTREPRISE GENERALE 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