Employees: NN (None)Legal category: SA (autres)Size: PMECreation date: 1958-01-01 (68 years)Status: ActiveBusiness sector: Promotion immobilière d'autres bâtimentsLocation: LIMOGES (87000), Haute-Vienne
HABITAT SERVICE : revenue, balance sheet and financial ratios
HABITAT SERVICE is a French company
founded 68 years ago,
specialized in the sector Promotion immobilière d'autres bâtiments.
Based in LIMOGES (87000),
this company of category PME
shows in 2018 a revenue of 410 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - HABITAT SERVICE (SIREN 758500144)
Indicator
2018
2017
2016
2015
2014
Revenue
409 543 €
217 794 €
246 450 €
248 356 €
310 364 €
Net income
1 257 997 €
60 875 €
349 805 €
36 605 €
41 832 €
EBITDA
43 616 €
-177 909 €
-227 995 €
-312 337 €
-329 503 €
Net margin
307.2%
28.0%
141.9%
14.7%
13.5%
Revenue and income statement
In 2018, HABITAT SERVICE achieves revenue of 410 k€. Over the period 2014-2018, the company shows strong growth with a CAGR (compound annual growth rate) of +7.2%. Vs 2017, growth of +88% (218 k€ -> 410 k€). After deducting consumption (0 €), gross margin stands at 410 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 44 k€, representing 10.6% of revenue. Positive scissor effect: EBITDA margin improves by +92.3 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 1.3 M€, i.e. 307.2% 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
409 543 €
Gross margin (2018)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
409 543 €
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
43 616 €
EBIT (2018)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
229 744 €
Net income (2018)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 257 997 €
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
10.7%
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 0%. 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 78%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
0.022%
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
78.416%
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
-16.33%
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
-0.004
Asset age ratio (2018)
?
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
2014
2015
2016
2017
2018
Debt ratio
63.457
55.732
40.651
33.409
0.022
Financial autonomy
45.017
40.3
45.14
47.944
78.416
Repayment capacity
10.811
-5.631
2.207
5.486
-0.004
Cash flow / Revenue
49.14%
-78.601%
180.154%
71.44%
-16.33%
Sector positioning
Debt ratio
0.022018
2016
2017
2018
Q1: 0.0
Med: 7.13
Q3: 163.07
Good-30 pts over 3 years
In 2018, the debt ratio of HABITAT SERVICE (0.02) 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
78.42%2018
2016
2017
2018
Q1: 0.02%
Med: 14.11%
Q3: 51.47%
Excellent+7 pts over 3 years
In 2018, the financial autonomy of HABITAT SERVICE (78.4%) 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
-0.0 years2018
2016
2017
2018
Q1: -2.18 years
Med: 0.0 years
Q3: 2.02 years
Good-20 pts over 3 years
In 2018, the repayment capacity of HABITAT SERVICE (-0.00) 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 461.60. 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 16.0x. Operating income very largely covers interest expenses: high safety margin.
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
461.599
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
15.96
Liquidity indicators evolution HABITAT SERVICE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2014
2015
2016
2017
2018
Liquidity ratio
176.758
122.279
137.419
139.376
461.599
Interest coverage
-11.9
-7.464
-8.738
-8.526
15.96
Sector positioning
Liquidity ratio
461.62018
2016
2017
2018
Q1: 129.79
Med: 282.93
Q3: 774.82
Good+33 pts over 3 years
In 2018, the liquidity ratio of HABITAT SERVICE (461.60) 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
15.96x2018
2016
2017
2018
Q1: -0.7x
Med: 0.0x
Q3: 2.94x
Excellent+50 pts over 3 years
In 2018, the interest coverage of HABITAT SERVICE (16.0x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 162 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 54 days. The gap of 108 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 2086 days of revenue, i.e. 2.4 M€ to permanently finance. Over 2014-2018, WCR increased by +2359%, 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
2 372 691 €
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
162 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
54 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
2086 j
WCR and payment terms evolution HABITAT SERVICE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2015
2016
2017
2018
Operating WCR
-105 036 €
-678 511 €
-432 902 €
-527 234 €
2 372 691 €
Inventory turnover (days)
0
0
0
0
0
Customer payment term (days)
0
0
0
0
162
Supplier payment term (days)
24
60
87
58
54
Positioning of HABITAT SERVICE in its sector
Comparison with sector Promotion immobilière d'autres bâtiments
Valuation estimate
Based on 80 transactions of similar company sales
(all years),
the value of HABITAT SERVICE is estimated at
647 136 €
(range 204 947€ - 1 776 838€).
With an EBITDA of 43 616€, the sector multiple of 1.0x is applied.
The price/revenue ratio is 0.28x
(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 value2018
80 tx
204k€647k€1776k€
647 136 €Range: 204 947€ - 1 776 838€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
43 616 €×1.0x
Estimation43 763 €
18 072€ - 133 102€
Revenue Multiple30%
409 543 €×0.28x
Estimation114 574 €
41 200€ - 281 789€
Net Income Multiple20%
1 257 997 €×2.3x
Estimation2 954 412 €
917 759€ - 8 128 756€
How is this estimate calculated?
This estimate is based on the analysis of 80 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 (Promotion immobilière d'autres bâtiments)
Compare HABITAT SERVICE with other companies in the same sector:
Yes, HABITAT SERVICE generated a net profit of 1.3 M€ in 2018.
Where is the headquarters of HABITAT SERVICE ?
The headquarters of HABITAT SERVICE is located in LIMOGES (87000), in the department Haute-Vienne.
Where to find the tax return of HABITAT SERVICE ?
The tax return of HABITAT SERVICE 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 HABITAT SERVICE operate?
HABITAT SERVICE operates in the sector Promotion immobilière d'autres bâtiments (NAF code 41.10C). 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