Employees: 32 (2023.0)Legal category: SCA (commandite par actions)Size: GECreation date: 1972-01-01 (54 years)Status: ActiveBusiness sector: Construction d'autres bâtimentsLocation: TOULOUSE (31100), Haute-Garonne
ENTREPRISE BOURDARIOS : revenue, balance sheet and financial ratios
ENTREPRISE BOURDARIOS is a French company
founded 54 years ago,
specialized in the sector Construction d'autres bâtiments.
Based in TOULOUSE (31100),
this company of category GE
shows in 2024 a revenue of 110.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ENTREPRISE BOURDARIOS (SIREN 847250602)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
110 478 242 €
109 109 977 €
99 724 916 €
75 488 195 €
78 773 332 €
129 029 838 €
102 501 589 €
131 900 402 €
151 719 919 €
Net income
4 010 051 €
3 952 903 €
2 335 746 €
849 328 €
-4 104 580 €
-2 432 685 €
2 819 258 €
6 684 691 €
2 192 989 €
EBITDA
5 586 784 €
3 609 036 €
1 704 123 €
528 834 €
-6 319 018 €
-4 344 820 €
-8 717 574 €
81 803 €
15 440 428 €
Net margin
3.6%
3.6%
2.3%
1.1%
-5.2%
-1.9%
2.8%
5.1%
1.4%
Revenue and income statement
In 2024, ENTREPRISE BOURDARIOS achieves revenue of 110.5 M€. Activity remains stable over the period (CAGR: -3.9%). Vs 2023: +1%. After deducting consumption (11 k€), gross margin stands at 110.5 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 5.6 M€, representing 5.1% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 4.0 M€, i.e. 3.6% 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
110 478 242 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
110 466 954 €
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
5 586 784 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
4 715 554 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
4 010 051 €
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
5.1%
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 73%. 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 repayment capacity (= Financial debt / Cash flow) indicates it would take 0.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 4.1% 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
72.548%
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
10.621%
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
4.09%
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
0.007
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
2022
2023
2024
Debt ratio
85.137
35.128
26.216
403.516
-183.241
333.202
176.58
53.058
72.548
Financial autonomy
3.157
8.484
8.875
1.926
-6.711
2.201
4.51
11.436
10.621
Repayment capacity
0.23
-20.594
-7.728
4.668
-0.005
-0.281
2.693
0.01
0.007
Cash flow / Revenue
7.152%
-0.124%
-0.209%
0.71%
-7.671%
-0.145%
2.252%
2.84%
4.09%
Sector positioning
Debt ratio
72.552024
2022
2023
2024
Q1: 0.03
Med: 12.73
Q3: 55.62
Average
In 2024, the debt ratio of ENTREPRISE BOURDARIOS (72.55) 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
10.62%2024
2022
2023
2024
Q1: 6.61%
Med: 24.84%
Q3: 47.54%
Average+6 pts over 3 years
In 2024, the financial autonomy of ENTREPRISE BOURDARIOS (10.6%) 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
0.01 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.01 years
Q3: 1.09 years
Good-25 pts over 3 years
In 2024, the repayment capacity of ENTREPRISE BOURDARIOS (0.01) 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 125.51. 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 0.0x. 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
125.508
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
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
139.834
129.232
127.865
124.697
102.195
109.37
121.845
122.654
125.508
Interest coverage
0.0
0.0
0.0
0.0
0.0
0.0
0.007
0.0
0.007
Sector positioning
Liquidity ratio
125.512024
2022
2023
2024
Q1: 127.57
Med: 179.6
Q3: 283.39
Watch
In 2024, the liquidity ratio of ENTREPRISE BOURDARIOS (125.51) 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
0.01x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 2.65x
Good+8 pts over 3 years
In 2024, the interest coverage of ENTREPRISE BOURDARIOS (0.0x) 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: 66 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 90 days. Favorable situation: supplier credit is longer than customer credit by 24 days. Overall, WCR represents 22 days of revenue, i.e. 6.7 M€ to permanently finance. Notable WCR improvement over the period (-89%), freeing up cash.
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
6 730 335 €
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
66 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
90 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
22 j
WCR and payment terms evolution ENTREPRISE BOURDARIOS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
61 347 949 €
79 171 897 €
46 347 118 €
30 902 646 €
26 598 603 €
25 094 541 €
37 216 341 €
12 301 059 €
6 730 335 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
76
120
112
81
93
99
101
72
66
Supplier payment term (days)
117
166
119
69
113
136
133
95
90
Positioning of ENTREPRISE BOURDARIOS 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 ENTREPRISE BOURDARIOS is estimated at
15 828 755 €
(range 7 053 376€ - 34 813 157€).
With an EBITDA of 5 586 784€, 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
7053k€15828k€34813k€
15 828 755 €Range: 7 053 376€ - 34 813 157€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
5 586 784 €×3.6x
Estimation20 381 908 €
7 680 881€ - 28 188 260€
Revenue Multiple30%
110 478 242 €×0.11x
Estimation12 156 613 €
8 460 124€ - 47 663 898€
Net Income Multiple20%
4 010 051 €×2.5x
Estimation9 954 086 €
3 374 496€ - 32 099 293€
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 ENTREPRISE BOURDARIOS with other companies in the same sector:
Frequently asked questions about ENTREPRISE BOURDARIOS
What is the revenue of ENTREPRISE BOURDARIOS ?
The revenue of ENTREPRISE BOURDARIOS in 2024 is 110.5 M€.
Is ENTREPRISE BOURDARIOS profitable?
Yes, ENTREPRISE BOURDARIOS generated a net profit of 4.0 M€ in 2024.
Where is the headquarters of ENTREPRISE BOURDARIOS ?
The headquarters of ENTREPRISE BOURDARIOS is located in TOULOUSE (31100), in the department Haute-Garonne.
Where to find the tax return of ENTREPRISE BOURDARIOS ?
The tax return of ENTREPRISE BOURDARIOS 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 ENTREPRISE BOURDARIOS operate?
ENTREPRISE BOURDARIOS 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