Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1997-06-01 (28 years)Status: ActiveBusiness sector: Construction d'autres bâtimentsLocation: PARIS (75005), Paris
L-URBANISME ET LE BATIMENT : revenue, balance sheet and financial ratios
L-URBANISME ET LE BATIMENT is a French company
founded 28 years ago,
specialized in the sector Construction d'autres bâtiments.
Based in PARIS (75005),
this company of category PME
shows in 2018 a revenue of 12.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - L-URBANISME ET LE BATIMENT (SIREN 412375768)
Indicator
2018
2017
2016
Revenue
12 001 075 €
12 127 467 €
11 020 238 €
Net income
32 410 €
-155 438 €
22 296 €
EBITDA
181 144 €
535 716 €
445 309 €
Net margin
0.3%
-1.3%
0.2%
Revenue and income statement
In 2018, L-URBANISME ET LE BATIMENT achieves revenue of 12.0 M€. Revenue is growing positively over 3 years (CAGR: +4.4%). Slight decline of -1% vs 2017. After deducting consumption (2.3 M€), gross margin stands at 9.7 M€, i.e. a rate of 81%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 181 k€, representing 1.5% of revenue. Warning negative scissor effect: despite revenue change (-1%), EBITDA varies by -66%, reducing margin by 2.9 pts. This reflects costs rising faster than revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 32 k€, i.e. 0.3% 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
12 001 075 €
Gross margin (2018)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
9 732 095 €
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
181 144 €
EBIT (2018)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
179 072 €
Net income (2018)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
32 410 €
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
1.5%
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 171%. 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 11%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
171.027%
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
10.547%
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
-0.854%
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
-17.119
Asset age ratio (2018)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution L-URBANISME ET LE BATIMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
Debt ratio
138.609
194.028
171.027
Financial autonomy
14.281
12.95
10.547
Repayment capacity
5.108
-3.317
-17.119
Cash flow / Revenue
2.829%
-4.793%
-0.854%
Sector positioning
Debt ratio
171.032018
2016
2017
2018
Q1: 0.01
Med: 8.71
Q3: 50.57
Average
In 2018, the debt ratio of L-URBANISME ET LE BATIMENT (171.03) 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
10.55%2018
2016
2017
2018
Q1: 3.86%
Med: 21.86%
Q3: 45.66%
Average-6 pts over 3 years
In 2018, the financial autonomy of L-URBANISME ET LE BATIMENT (10.6%) 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
-17.12 years2018
2016
2017
2018
Q1: 0.0 years
Med: 0.01 years
Q3: 0.81 years
Excellent-50 pts over 3 years
In 2018, the repayment capacity of L-URBANISME ET LE BATIMENT (-17.12) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 134.51. 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 32.2x. 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
134.513
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
32.168
Liquidity indicators evolution L-URBANISME ET LE BATIMENT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
Liquidity ratio
136.286
158.972
134.513
Interest coverage
8.28
9.09
32.168
Sector positioning
Liquidity ratio
134.512018
2016
2017
2018
Q1: 120.47
Med: 166.27
Q3: 258.35
Average
In 2018, the liquidity ratio of L-URBANISME ET LE BATIMENT (134.51) 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
32.17x2018
2016
2017
2018
Q1: 0.0x
Med: 0.02x
Q3: 2.18x
Excellent
In 2018, the interest coverage of L-URBANISME ET LE BATIMENT (32.2x) 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: 128 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 116 days. The company must finance 12 days of gap between collections and payments. Inventory turnover is 64 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 183 days of revenue, i.e. 6.1 M€ to permanently finance.
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
6 102 307 €
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
128 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
116 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
64 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
183 j
WCR and payment terms evolution L-URBANISME ET LE BATIMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
Operating WCR
5 195 161 €
5 354 277 €
6 102 307 €
Inventory turnover (days)
33
29
64
Customer payment term (days)
133
129
128
Supplier payment term (days)
111
90
116
Positioning of L-URBANISME ET LE BATIMENT in its sector
Comparison with sector Construction d'autres bâtiments
Valuation estimate
Based on 113 transactions of similar company sales
(all years),
the value of L-URBANISME ET LE BATIMENT is estimated at
742 684 €
(range 405 678€ - 2 062 165€).
With an EBITDA of 181 144€, the sector multiple of 3.6x is applied.
The price/revenue ratio is 0.11x
(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.
Estimated enterprise value2018
113 transactions
405k€742k€2062k€
742 684 €Range: 405 678€ - 2 062 165€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
181 144 €×3.6x
Estimation660 856 €
249 042€ - 913 967€
Revenue Multiple30%
12 001 075 €×0.11x
Estimation1 320 553 €
919 010€ - 5 177 653€
Net Income Multiple20%
32 410 €×2.5x
Estimation80 451 €
27 273€ - 259 433€
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 d'autres bâtiments)
Compare L-URBANISME ET LE BATIMENT with other companies in the same sector:
Frequently asked questions about L-URBANISME ET LE BATIMENT
What is the revenue of L-URBANISME ET LE BATIMENT ?
The revenue of L-URBANISME ET LE BATIMENT in 2018 is 12.0 M€.
Is L-URBANISME ET LE BATIMENT profitable?
Yes, L-URBANISME ET LE BATIMENT generated a net profit of 32 k€ in 2018.
Where is the headquarters of L-URBANISME ET LE BATIMENT ?
The headquarters of L-URBANISME ET LE BATIMENT is located in PARIS (75005), in the department Paris.
Where to find the tax return of L-URBANISME ET LE BATIMENT ?
The tax return of L-URBANISME ET LE 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 L-URBANISME ET LE BATIMENT operate?
L-URBANISME ET LE BATIMENT operates in the sector Construction d'autres bâtiments (NAF code 41.20B). 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