HOLDING J-S BTP OUTRE-MER is a French company
founded 10 years ago,
specialized in the sector Activités des sièges sociaux.
Based in BAIE-MAHAULT (97122),
this company of category PME
shows in 2022 a revenue of 383 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - HOLDING J-S BTP OUTRE-MER (SIREN 820437606)
Indicator
2022
2021
2020
2019
2018
2017
2016
Revenue
382 705 €
389 911 €
233 773 €
381 410 €
344 329 €
171 532 €
83 272 €
Net income
15 565 €
13 134 €
2 201 €
14 463 €
-27 397 €
28 598 €
12 448 €
EBITDA
8 929 €
10 600 €
-15 856 €
-17 139 €
-29 421 €
30 578 €
12 624 €
Net margin
4.1%
3.4%
0.9%
3.8%
-8.0%
16.7%
14.9%
Revenue and income statement
In 2022, HOLDING J-S BTP OUTRE-MER achieves revenue of 383 k€. Over the period 2016-2022, the company shows strong growth with a CAGR (compound annual growth rate) of +28.9%. Slight decline of -2% vs 2021. After deducting consumption (141 k€), gross margin stands at 242 k€, i.e. a rate of 63%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 9 k€, representing 2.3% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 16 k€, i.e. 4.1% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
382 705 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
241 551 €
EBITDA (2022)
?
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
8 929 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
4 795 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
15 565 €
EBITDA margin (2022)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
2.3%
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 41%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 29%. The balance between equity and debt is satisfactory. 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 4.3% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
40.876%
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
28.807%
Cash flow / Revenue (2022)
?
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
4.293%
Repayment capacity (2022)
?
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
1.003
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
2016
2017
2018
2019
2020
2021
2022
Debt ratio
0.0
0.0
0.0
45.457
94.923
59.539
40.876
Financial autonomy
58.487
55.265
6.199
14.347
13.179
21.477
28.807
Repayment capacity
0.0
0.0
0.0
0.633
11.392
1.327
1.003
Cash flow / Revenue
14.841%
16.756%
-7.782%
3.889%
0.733%
4.144%
4.293%
Sector positioning
Debt ratio
40.882022
2020
2021
2022
Q1: 0.51
Med: 24.24
Q3: 115.85
Average-13 pts over 3 years
In 2022, the debt ratio of HOLDING J-S BTP OUTRE-MER (40.88) 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
28.81%2022
2020
2021
2022
Q1: 18.08%
Med: 52.9%
Q3: 84.23%
Average+8 pts over 3 years
In 2022, the financial autonomy of HOLDING J-S BTP OUTRE-MER (28.8%) 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
1.0 years2022
2020
2021
2022
Q1: 0.0 years
Med: 0.34 years
Q3: 4.08 years
Average-21 pts over 3 years
In 2022, the repayment capacity of HOLDING J-S BTP OUTRE-MER (1.00) 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 130.89. 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
130.89
Interest coverage (2022)
?
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
Liquidity ratio
223.919
212.767
97.059
95.711
104.742
118.642
130.89
Interest coverage
0.372
0.366
-1.003
-1.605
0.0
0.0
0.0
Sector positioning
Liquidity ratio
130.892022
2020
2021
2022
Q1: 101.19
Med: 345.91
Q3: 1580.14
Average
In 2022, the liquidity ratio of HOLDING J-S BTP OUTRE-MER (130.89) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
0.0x2022
2020
2021
2022
Q1: -30.73x
Med: 0.0x
Q3: 2.5x
Good
In 2022, the interest coverage of HOLDING J-S BTP OUTRE-MER (0.0x) 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: 55 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 15 days. The gap of 40 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 63 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 52 days of revenue, i.e. 55 k€ to permanently finance. Over 2016-2022, WCR increased by +475%, requiring additional financing.
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
55 106 €
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
55 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
15 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
63 j
WCR in days of revenue (2022)
?
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
52 j
WCR and payment terms evolution HOLDING J-S BTP OUTRE-MER
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
Operating WCR
9 591 €
57 592 €
14 045 €
25 280 €
19 326 €
9 307 €
55 106 €
Inventory turnover (days)
55
41
7
29
116
48
63
Customer payment term (days)
0
74
43
57
77
46
55
Supplier payment term (days)
15
49
57
34
19
5
15
Positioning of HOLDING J-S BTP OUTRE-MER in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 107 transactions of similar company sales
in 2022,
the value of HOLDING J-S BTP OUTRE-MER is estimated at
114 002 €
(range 46 684€ - 200 233€).
With an EBITDA of 8 929€, the sector multiple of 4.7x is applied.
The price/revenue ratio is 0.65x
(in line with sector norms).
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
107 transactions
46k€114k€200k€
114 002 €Range: 46 684€ - 200 233€
NAF 5 année 2022
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
8 929 €×4.7x
Estimation41 818 €
32 931€ - 70 065€
Revenue Multiple30%
382 705 €×0.65x
Estimation247 320 €
60 155€ - 443 803€
Net Income Multiple20%
15 565 €×6.1x
Estimation94 486 €
60 861€ - 160 303€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 107 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 sièges sociaux)
Compare HOLDING J-S BTP OUTRE-MER with other companies in the same sector:
Frequently asked questions about HOLDING J-S BTP OUTRE-MER
What is the revenue of HOLDING J-S BTP OUTRE-MER ?
The revenue of HOLDING J-S BTP OUTRE-MER in 2022 is 383 k€.
Is HOLDING J-S BTP OUTRE-MER profitable?
Yes, HOLDING J-S BTP OUTRE-MER generated a net profit of 16 k€ in 2022.
Where is the headquarters of HOLDING J-S BTP OUTRE-MER ?
The headquarters of HOLDING J-S BTP OUTRE-MER is located in BAIE-MAHAULT (97122), in the department Guadeloupe.
Where to find the tax return of HOLDING J-S BTP OUTRE-MER ?
The tax return of HOLDING J-S BTP OUTRE-MER 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 HOLDING J-S BTP OUTRE-MER operate?
HOLDING J-S BTP OUTRE-MER operates in the sector Activités des sièges sociaux (NAF code 70.10Z). 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