Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1966-01-01 (60 years)Status: ActiveBusiness sector: Construction d'autres bâtimentsLocation: REVEL (31250), Haute-Garonne
ENTREPRISE CRESPY : revenue, balance sheet and financial ratios
ENTREPRISE CRESPY is a French company
founded 60 years ago,
specialized in the sector Construction d'autres bâtiments.
Based in REVEL (31250),
this company of category PME
shows in 2024 a revenue of 16.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ENTREPRISE CRESPY (SIREN 660802398)
Indicator
2024
2021
2020
2019
2018
2017
2016
Revenue
16 656 257 €
9 784 198 €
N/C
12 155 459 €
11 063 640 €
7 602 985 €
5 758 590 €
Net income
293 932 €
173 059 €
438 085 €
441 306 €
158 892 €
198 302 €
23 561 €
EBITDA
579 410 €
458 644 €
N/C
813 399 €
255 445 €
264 770 €
12 174 €
Net margin
1.8%
1.8%
N/C
3.6%
1.4%
2.6%
0.4%
Revenue and income statement
In 2024, ENTREPRISE CRESPY achieves revenue of 16.7 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +14.2%. Vs 2021, growth of +70% (9.8 M€ -> 16.7 M€). After deducting consumption (4.4 M€), gross margin stands at 12.2 M€, i.e. a rate of 73%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 579 k€, representing 3.5% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 294 k€, i.e. 1.8% 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
16 656 257 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
12 234 258 €
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
579 410 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
318 869 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
293 932 €
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
3.5%
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 38%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 23%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.2 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 2.8% 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
37.541%
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
22.934%
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
2.767%
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
1.23
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
2024
Debt ratio
89.062
48.623
59.156
54.361
43.718
51.094
37.541
Financial autonomy
12.633
21.569
22.546
20.477
35.126
35.285
22.934
Repayment capacity
-23.03
1.144
2.333
1.031
None
2.118
1.23
Cash flow / Revenue
-0.215%
3.238%
1.601%
4.979%
None%
3.909%
2.767%
Sector positioning
Debt ratio
37.542024
2020
2021
2024
Q1: 0.03
Med: 12.73
Q3: 55.62
Average+6 pts over 3 years
In 2024, the debt ratio of ENTREPRISE CRESPY (37.54) 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
22.93%2024
2020
2021
2024
Q1: 6.61%
Med: 24.84%
Q3: 47.54%
Average-18 pts over 3 years
In 2024, the financial autonomy of ENTREPRISE CRESPY (22.9%) 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
1.23 years2024
2021
2024
Q1: 0.0 years
Med: 0.01 years
Q3: 1.09 years
Average
In 2024, the repayment capacity of ENTREPRISE CRESPY (1.23) 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 216.17. 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 2.5x. Financial charges are adequately covered by operations.
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
216.171
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
2.483
Liquidity indicators evolution ENTREPRISE CRESPY
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2024
Liquidity ratio
122.985
128.015
135.878
127.81
166.595
166.22
216.171
Interest coverage
45.49
3.242
2.605
0.741
None
0.824
2.483
Sector positioning
Liquidity ratio
216.172024
2020
2021
2024
Q1: 127.57
Med: 179.6
Q3: 283.39
Good+14 pts over 3 years
In 2024, the liquidity ratio of ENTREPRISE CRESPY (216.17) 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
2.48x2024
2021
2024
Q1: 0.0x
Med: 0.0x
Q3: 2.65x
Good+13 pts over 2 years
In 2024, the interest coverage of ENTREPRISE CRESPY (2.5x) 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: 62 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 42 days. The company must finance 20 days of gap between collections and payments. Inventory turnover is 28 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 55 days of revenue, i.e. 2.5 M€ to permanently finance. Over 2016-2024, WCR increased by +30%, 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
2 527 254 €
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
62 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
42 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
28 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
55 j
WCR and payment terms evolution ENTREPRISE CRESPY
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2024
Operating WCR
1 942 891 €
1 532 534 €
1 820 411 €
3 336 430 €
0 €
1 916 920 €
2 527 254 €
Inventory turnover (days)
2
1
2
2
0
2
28
Customer payment term (days)
121
71
59
103
468
82
62
Supplier payment term (days)
105
74
50
89
324
56
42
Positioning of ENTREPRISE CRESPY 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 CRESPY is estimated at
1 752 674 €
(range 830 411€ - 4 088 096€).
With an EBITDA of 579 410€, 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
830k€1752k€4088k€
1 752 674 €Range: 830 411€ - 4 088 096€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
579 410 €×3.6x
Estimation2 113 825 €
796 591€ - 2 923 428€
Revenue Multiple30%
16 656 257 €×0.11x
Estimation1 832 792 €
1 275 491€ - 7 186 050€
Net Income Multiple20%
293 932 €×2.5x
Estimation729 623 €
247 347€ - 2 352 840€
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 CRESPY with other companies in the same sector:
Frequently asked questions about ENTREPRISE CRESPY
What is the revenue of ENTREPRISE CRESPY ?
The revenue of ENTREPRISE CRESPY in 2024 is 16.7 M€.
Is ENTREPRISE CRESPY profitable?
Yes, ENTREPRISE CRESPY generated a net profit of 294 k€ in 2024.
Where is the headquarters of ENTREPRISE CRESPY ?
The headquarters of ENTREPRISE CRESPY is located in REVEL (31250), in the department Haute-Garonne.
Where to find the tax return of ENTREPRISE CRESPY ?
The tax return of ENTREPRISE CRESPY 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 CRESPY operate?
ENTREPRISE CRESPY 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