Employees: 01 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2014-09-08 (11 years)Status: ActiveBusiness sector: Activités des marchands de biens immobiliersLocation: COMINES (59560), Nord
FBG CONSTRUCTION : revenue, balance sheet and financial ratios
FBG CONSTRUCTION is a French company
founded 11 years ago,
specialized in the sector Activités des marchands de biens immobiliers.
Based in COMINES (59560),
this company of category PME
shows in 2024 a revenue of 12 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - FBG CONSTRUCTION (SIREN 804476042)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
11 561 €
40 373 €
464 491 €
2 536 111 €
N/C
2 754 087 €
698 900 €
233 000 €
126 000 €
Net income
489 970 €
-241 686 €
54 191 €
284 646 €
-7 128 €
373 594 €
-42 898 €
4 037 €
-10 249 €
EBITDA
-130 967 €
-93 582 €
50 657 €
375 991 €
-25 910 €
498 040 €
-46 308 €
5 303 €
-43 214 €
Net margin
4238.1%
-598.6%
11.7%
11.2%
N/C
13.6%
-6.1%
1.7%
-8.1%
Revenue and income statement
In 2024, FBG CONSTRUCTION achieves revenue of 12 k€. Revenue is declining over the period 2016-2024 (CAGR: -25.8%). Significant drop of -71% vs 2023. After deducting consumption (98 k€), gross margin stands at -86 k€, i.e. a rate of -747%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -131 k€, representing -1132.8% of revenue. Warning negative scissor effect: despite revenue change (-71%), EBITDA varies by -40%, reducing margin by 901.0 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 490 k€, i.e. 4238.1% 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
11 561 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
-86 400 €
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
-130 967 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-201 518 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
489 970 €
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
-1132.8%
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 17%. 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 83%. 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 1.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 4848.1% 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
17.476%
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
82.921%
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
4848.11%
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
1.039
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
3.215
13.164
13.851
0.155
0.149
27.126
16.612
28.65
17.476
Financial autonomy
94.568
86.674
85.809
78.366
96.816
62.094
80.637
72.09
82.921
Repayment capacity
-0.908
48.603
-3.938
0.004
-0.547
1.157
5.551
-3.111
1.039
Cash flow / Revenue
-30.64%
1.664%
-6.138%
13.565%
-158.4%
11.197%
11.599%
-597.424%
4848.11%
Sector positioning
Debt ratio
17.482024
2022
2023
2024
Q1: 0.0
Med: 5.94
Q3: 188.9
Average+10 pts over 3 years
In 2024, the debt ratio of FBG CONSTRUCTION (17.48) 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
82.92%2024
2022
2023
2024
Q1: 0.0%
Med: 12.3%
Q3: 57.41%
Excellent
In 2024, the financial autonomy of FBG CONSTRUCTION (82.9%) 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
1.04 years2024
2022
2023
2024
Q1: -9.06 years
Med: 0.0 years
Q3: 2.45 years
Average-14 pts over 3 years
In 2024, the repayment capacity of FBG CONSTRUCTION (1.04) 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 3684.28. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
3684.282
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
-20.267
Liquidity indicators evolution FBG CONSTRUCTION
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
4174.474
5209.656
4333.413
450.746
3243.49
465.55
1646.273
1306.649
3684.282
Interest coverage
-1.192
14.086
-3.401
0.291
-0.066
0.015
7.328
-19.814
-20.267
Sector positioning
Liquidity ratio
3684.282024
2022
2023
2024
Q1: 148.32
Med: 585.43
Q3: 3614.66
Excellent+9 pts over 3 years
In 2024, the liquidity ratio of FBG CONSTRUCTION (3684.28) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
-20.27x2024
2022
2023
2024
Q1: -12.26x
Med: 0.0x
Q3: 5.03x
Average-50 pts over 3 years
In 2024, the interest coverage of FBG CONSTRUCTION (-20.3x) 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: 1058 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 45 days. The gap of 1013 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 77956 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 117138 days of revenue, i.e. 3.8 M€ to permanently finance. Over 2016-2024, WCR increased by +443%, 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
3 761 753 €
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
1058 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
45 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
77956 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
117138 j
WCR and payment terms evolution FBG CONSTRUCTION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
692 865 €
1 558 919 €
1 328 420 €
-40 320 €
0 €
1 002 068 €
1 879 642 €
3 178 395 €
3 761 753 €
Inventory turnover (days)
1974
2334
641
5
0
51
572
19650
77956
Customer payment term (days)
0
0
0
0
0
1
73
318
1058
Supplier payment term (days)
8
7
13
8
5
71
18
11
45
Positioning of FBG CONSTRUCTION in its sector
Comparison with sector Activités des marchands de biens immobiliers
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (22 transactions).
This range of 846 482€ to 3 834 945€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
846k€1485k€3834k€
1 485 663 €Range: 846 482€ - 3 834 945€
NAF 5 année 2024
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 22 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 (Activités des marchands de biens immobiliers)
Compare FBG CONSTRUCTION with other companies in the same sector:
Yes, FBG CONSTRUCTION generated a net profit of 490 k€ in 2024.
Where is the headquarters of FBG CONSTRUCTION ?
The headquarters of FBG CONSTRUCTION is located in COMINES (59560), in the department Nord.
Where to find the tax return of FBG CONSTRUCTION ?
The tax return of FBG CONSTRUCTION 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 FBG CONSTRUCTION operate?
FBG CONSTRUCTION operates in the sector Activités des marchands de biens immobiliers (NAF code 68.10Z). 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