Employees: 02 (2023.0)Legal category: SA (autres)Size: PMECreation date: 1989-06-15 (36 years)Status: ActiveBusiness sector: Construction de maisons individuellesLocation: DIJON (21000), Cote-d'Or
LA MAISON DES BATISSEURS : revenue, balance sheet and financial ratios
LA MAISON DES BATISSEURS is a French company
founded 36 years ago,
specialized in the sector Construction de maisons individuelles.
Based in DIJON (21000),
this company of category PME
shows in 2024 a revenue of 4.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LA MAISON DES BATISSEURS (SIREN 351200555)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
4 247 578 €
3 550 441 €
3 742 576 €
2 597 014 €
3 033 799 €
3 053 510 €
2 960 825 €
N/C
2 020 295 €
Net income
252 395 €
2 193 595 €
138 564 €
78 549 €
227 820 €
148 559 €
242 705 €
89 234 €
97 228 €
EBITDA
-108 886 €
179 089 €
190 132 €
85 208 €
276 364 €
193 842 €
310 037 €
N/C
48 758 €
Net margin
5.9%
61.8%
3.7%
3.0%
7.5%
4.9%
8.2%
N/C
4.8%
Revenue and income statement
In 2024, LA MAISON DES BATISSEURS achieves revenue of 4.2 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +9.7%. Vs 2023, growth of +20% (3.6 M€ -> 4.2 M€). After deducting consumption (1.1 M€), gross margin stands at 3.1 M€, i.e. a rate of 73%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -109 k€, representing -2.6% of revenue. Warning negative scissor effect: despite revenue change (+20%), EBITDA varies by -161%, reducing margin by 7.6 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 252 k€, i.e. 5.9% 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
4 247 578 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
3 102 030 €
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
-108 886 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
212 175 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
252 395 €
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
-2.6%
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 15%. 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 68%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
14.581%
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
67.771%
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
-1.616%
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
-10.363
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution LA MAISON DES BATISSEURS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
47.929
34.605
1.385
9.844
5.369
10.98
3.522
18.719
14.581
Financial autonomy
44.621
49.577
58.447
64.966
64.931
54.863
51.839
50.47
67.771
Repayment capacity
-51.807
None
0.164
1.881
0.825
4.664
0.727
0.394
-10.363
Cash flow / Revenue
-1.149%
None%
8.117%
5.123%
6.901%
2.987%
4.443%
61.924%
-1.616%
Sector positioning
Debt ratio
14.582024
2022
2023
2024
Q1: 0.01
Med: 9.46
Q3: 42.45
Average+22 pts over 3 years
In 2024, the debt ratio of LA MAISON DES BATISSEURS (14.58) 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
67.77%2024
2022
2023
2024
Q1: 5.76%
Med: 26.65%
Q3: 49.13%
Excellent
In 2024, the financial autonomy of LA MAISON DES BATISSEURS (67.8%) 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
-10.36 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.71 years
Excellent-39 pts over 3 years
In 2024, the repayment capacity of LA MAISON DES BATISSEURS (-10.36) 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 636.24. 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
636.241
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
-15.983
Liquidity indicators evolution LA MAISON DES BATISSEURS
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
304.683
372.62
424.607
549.386
589.692
442.6
498.032
610.683
636.241
Interest coverage
0.0
None
0.0
0.0
0.0
0.0
0.0
0.0
-15.983
Sector positioning
Liquidity ratio
636.242024
2022
2023
2024
Q1: 127.55
Med: 184.6
Q3: 290.72
Excellent
In 2024, the liquidity ratio of LA MAISON DES BATISSEURS (636.24) 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
-15.98x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 1.44x
Average
In 2024, the interest coverage of LA MAISON DES BATISSEURS (-16.0x) 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: 10 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 84 days. Excellent situation: suppliers finance 74 days of the operating cycle (retail model). Inventory turnover is 51 days (= Average inventory / Cost of goods x 360). WCR is negative (-6 days): operations structurally generate cash. Notable WCR improvement over the period (-102%), freeing up cash.
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
-68 556 €
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
10 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
84 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
51 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
-6 j
WCR and payment terms evolution LA MAISON DES BATISSEURS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
3 151 781 €
0 €
304 195 €
766 553 €
746 466 €
827 954 €
398 884 €
-546 129 €
-68 556 €
Inventory turnover (days)
41
0
101
50
90
123
137
211
51
Customer payment term (days)
439
0
76
92
94
155
121
57
10
Supplier payment term (days)
233
0
75
69
52
112
71
58
84
Positioning of LA MAISON DES BATISSEURS 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 LA MAISON DES BATISSEURS is estimated at
531 039 €
(range 280 117€ - 1 907 665€).
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 value2024
113 transactions
280k€531k€1907k€
531 039 €Range: 280 117€ - 1 907 665€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
4 247 578 €×0.11x
Estimation467 388 €
325 268€ - 1 832 543€
Net Income Multiple20%
252 395 €×2.5x
Estimation626 516 €
212 393€ - 2 020 349€
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 LA MAISON DES BATISSEURS with other companies in the same sector:
Frequently asked questions about LA MAISON DES BATISSEURS
What is the revenue of LA MAISON DES BATISSEURS ?
The revenue of LA MAISON DES BATISSEURS in 2024 is 4.2 M€.
Is LA MAISON DES BATISSEURS profitable?
Yes, LA MAISON DES BATISSEURS generated a net profit of 252 k€ in 2024.
Where is the headquarters of LA MAISON DES BATISSEURS ?
The headquarters of LA MAISON DES BATISSEURS is located in DIJON (21000), in the department Cote-d'Or.
Where to find the tax return of LA MAISON DES BATISSEURS ?
The tax return of LA MAISON DES BATISSEURS 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 LA MAISON DES BATISSEURS operate?
LA MAISON DES BATISSEURS 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