Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2018-09-17 (7 years)Status: ActiveBusiness sector: Construction de maisons individuellesLocation: VILLEJUIF (94800), Val-de-Marne
HF CONSTRUCTION : revenue, balance sheet and financial ratios
HF CONSTRUCTION is a French company
founded 7 years ago,
specialized in the sector Construction de maisons individuelles.
Based in VILLEJUIF (94800),
this company of category PME
shows in 2021 a revenue of 4.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - HF CONSTRUCTION (SIREN 842471401)
Indicator
2022
2021
2020
2019
Revenue
N/C
4 190 784 €
2 670 333 €
2 168 111 €
Net income
131 277 €
85 270 €
70 868 €
117 079 €
EBITDA
N/C
62 174 €
56 843 €
158 656 €
Net margin
N/C
2.0%
2.7%
5.4%
Revenue and income statement
In 2022, HF CONSTRUCTION generates positive net income of 131 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2019-2022: 117 k€ -> 131 k€.
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
131 277 €
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 200%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 10%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
199.851%
Financial autonomy (2022)
?
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
9.642%
Asset age ratio (2022)
?
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
2019
2020
2021
2022
Debt ratio
10.23
277.46
421.396
199.851
Financial autonomy
3.804
4.274
3.007
9.642
Repayment capacity
0.099
13.107
19.502
None
Cash flow / Revenue
5.607%
1.26%
0.817%
None%
Sector positioning
Debt ratio
199.852022
2020
2021
2022
Q1: 0.0
Med: 13.81
Q3: 67.32
Watch
In 2022, the debt ratio of HF CONSTRUCTION (199.85) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
9.64%2022
2020
2021
2022
Q1: 4.13%
Med: 21.29%
Q3: 44.12%
Average+8 pts over 3 years
In 2022, the financial autonomy of HF CONSTRUCTION (9.6%) 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
19.5 years2021
2020
2021
Q1: 0.0 years
Med: 0.0 years
Q3: 1.43 years
Average
In 2021, the repayment capacity of HF CONSTRUCTION (19.50) 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 359.53. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2022)
?
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
359.533
Liquidity indicators evolution HF CONSTRUCTION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2019
2020
2021
2022
Liquidity ratio
460.105
527.914
408.856
359.533
Interest coverage
0.016
0.464
1.094
None
Sector positioning
Liquidity ratio
359.532022
2020
2021
2022
Q1: 122.21
Med: 174.08
Q3: 267.5
Excellent
In 2022, the liquidity ratio of HF CONSTRUCTION (359.53) 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
1.09x2021
2020
2021
Q1: 0.0x
Med: 0.0x
Q3: 1.23x
Good+11 pts over 2 years
In 2021, the interest coverage of HF CONSTRUCTION (1.1x) 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.
Operating WCR (2022)
?
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
0 €
Customer credit (2022)
?
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
0 j
Supplier credit (2022)
?
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
0 j
Inventory turnover (2022)
?
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 and payment terms evolution HF CONSTRUCTION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2021
2022
Operating WCR
-72 870 €
-39 574 €
354 163 €
0 €
Inventory turnover (days)
0
0
0
0
Customer payment term (days)
362
318
274
0
Supplier payment term (days)
20
11
30
0
Positioning of HF CONSTRUCTION in its sector
Comparison with sector Construction de maisons individuelles
Valuation estimate
Based on 113 transactions of similar company sales
(all years),
the value of HF CONSTRUCTION is estimated at
325 866 €
(range 110 470€ - 1 050 834€).
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 value2022
113 transactions
110k€325k€1050k€
325 866 €Range: 110 470€ - 1 050 834€
NAF 5 all-time
Valuation method used
Net Income Multiple
131 277 €
×
2.5x
=325 867 €
Range: 110 471€ - 1 050 834€
Only this financial indicator is available for this company.
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 de maisons individuelles)
Compare HF CONSTRUCTION with other companies in the same sector:
Yes, HF CONSTRUCTION generated a net profit of 131 k€ in 2022.
Where is the headquarters of HF CONSTRUCTION ?
The headquarters of HF CONSTRUCTION is located in VILLEJUIF (94800), in the department Val-de-Marne.
Where to find the tax return of HF CONSTRUCTION ?
The tax return of HF 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 HF CONSTRUCTION operate?
HF CONSTRUCTION operates in the sector Construction de maisons individuelles (NAF code 41.20A). 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