Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2009-01-02 (17 years)Status: ActiveBusiness sector: Travaux de plâtrerieLocation: LE BLANC-MESNIL (93150), Seine-Saint-Denis
ENTREPRISE POPA BATIMENT : revenue, balance sheet and financial ratios
ENTREPRISE POPA BATIMENT is a French company
founded 17 years ago,
specialized in the sector Travaux de plâtrerie.
Based in LE BLANC-MESNIL (93150),
this company of category PME
shows in 2024 a revenue of 1.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ENTREPRISE POPA BATIMENT (SIREN 509960407)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 928 384 €
1 401 254 €
1 964 223 €
2 223 558 €
2 468 547 €
3 124 165 €
2 801 243 €
2 369 506 €
1 719 896 €
Net income
155 487 €
-363 374 €
-184 260 €
-18 941 €
45 784 €
114 088 €
54 209 €
211 746 €
63 504 €
EBITDA
249 516 €
-184 658 €
-159 205 €
17 635 €
49 644 €
172 672 €
78 328 €
289 019 €
67 837 €
Net margin
8.1%
-25.9%
-9.4%
-0.9%
1.9%
3.7%
1.9%
8.9%
3.7%
Revenue and income statement
In 2024, ENTREPRISE POPA BATIMENT achieves revenue of 1.9 M€. Revenue is growing positively over 9 years (CAGR: +1.4%). Vs 2023, growth of +38% (1.4 M€ -> 1.9 M€). After deducting consumption (344 k€), gross margin stands at 1.6 M€, i.e. a rate of 82%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 250 k€, representing 12.9% of revenue. Positive scissor effect: EBITDA margin improves by +26.1 pts, sign of improved operational efficiency. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 155 k€, i.e. 8.1% 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
1 928 384 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 584 154 €
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
249 516 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
166 304 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
155 487 €
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
12.9%
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 4%. 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 61%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.1 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 12.2% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
4.218%
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
61.179%
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
12.177%
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
0.061
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
0.082
5.477
0.106
0.168
0.104
0.234
5.938
13.707
4.218
Financial autonomy
82.699
65.992
69.9
71.126
73.712
68.359
69.605
32.063
61.179
Repayment capacity
0.007
0.184
0.013
0.011
0.032
0.225
-0.156
-0.137
0.061
Cash flow / Revenue
3.571%
9.325%
2.173%
4.11%
1.176%
0.41%
-10.087%
-13.299%
12.177%
Sector positioning
Debt ratio
4.222024
2022
2023
2024
Q1: 0.39
Med: 14.82
Q3: 43.12
Good
In 2024, the debt ratio of ENTREPRISE POPA BATIMENT (4.22) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
61.18%2024
2022
2023
2024
Q1: 8.98%
Med: 33.84%
Q3: 53.76%
Excellent
In 2024, the financial autonomy of ENTREPRISE POPA BATIMENT (61.2%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
0.06 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.02 years
Q3: 0.73 years
Average+26 pts over 3 years
In 2024, the repayment capacity of ENTREPRISE POPA BATIMENT (0.06) 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 231.82. 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 0.1x. 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
231.817
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
504.186
301.91
302.382
324.363
345.046
294.165
327.378
133.518
231.817
Interest coverage
0.0
0.0
0.0
0.0
0.0
14.29
-2.561
-1.659
0.118
Sector positioning
Liquidity ratio
231.822024
2022
2023
2024
Q1: 146.43
Med: 209.51
Q3: 308.64
Good-19 pts over 3 years
In 2024, the liquidity ratio of ENTREPRISE POPA BATIMENT (231.82) 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
0.12x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 1.95x
Good+26 pts over 3 years
In 2024, the interest coverage of ENTREPRISE POPA BATIMENT (0.1x) 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: 96 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 27 days. The gap of 69 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 63 days of revenue, i.e. 335 k€ to permanently finance. Over 2016-2024, WCR increased by +23%, 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
334 980 €
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
96 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
27 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
63 j
WCR and payment terms evolution ENTREPRISE POPA BATIMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
272 569 €
328 532 €
401 978 €
600 808 €
517 259 €
799 102 €
631 832 €
182 303 €
334 980 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
44
65
50
69
74
140
109
120
96
Supplier payment term (days)
14
24
25
28
30
27
17
27
27
Positioning of ENTREPRISE POPA BATIMENT in its sector
Comparison with sector Travaux de plâtrerie
Valuation estimate
Based on 65 transactions of similar company sales
in 2024,
the value of ENTREPRISE POPA BATIMENT is estimated at
378 223 €
(range 200 579€ - 604 127€).
With an EBITDA of 249 516€, the sector multiple of 1.6x is applied.
The price/revenue ratio is 0.15x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
65 tx
200k€378k€604k€
378 223 €Range: 200 579€ - 604 127€
NAF 4 année 2024
Aggregated at NAF sub-class level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
249 516 €×1.6x
Estimation387 054 €
240 135€ - 536 088€
Revenue Multiple30%
1 928 384 €×0.15x
Estimation281 632 €
146 181€ - 367 670€
Net Income Multiple20%
155 487 €×3.2x
Estimation501 034 €
183 290€ - 1 128 914€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 65 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 (Travaux de plâtrerie)
Compare ENTREPRISE POPA BATIMENT with other companies in the same sector:
Frequently asked questions about ENTREPRISE POPA BATIMENT
What is the revenue of ENTREPRISE POPA BATIMENT ?
The revenue of ENTREPRISE POPA BATIMENT in 2024 is 1.9 M€.
Is ENTREPRISE POPA BATIMENT profitable?
Yes, ENTREPRISE POPA BATIMENT generated a net profit of 155 k€ in 2024.
Where is the headquarters of ENTREPRISE POPA BATIMENT ?
The headquarters of ENTREPRISE POPA BATIMENT is located in LE BLANC-MESNIL (93150), in the department Seine-Saint-Denis.
Where to find the tax return of ENTREPRISE POPA BATIMENT ?
The tax return of ENTREPRISE POPA BATIMENT 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 POPA BATIMENT operate?
ENTREPRISE POPA BATIMENT operates in the sector Travaux de plâtrerie (NAF code 43.31Z). 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