Employees: 00 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2015-02-05 (11 years)Status: ActiveBusiness sector: Construction de maisons individuellesLocation: LES LILAS (93260), Seine-Saint-Denis
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
LANGUEDOC-ROUSSILLON CRR : revenue, balance sheet and financial ratios
LANGUEDOC-ROUSSILLON CRR is a French company
founded 11 years ago,
specialized in the sector Construction de maisons individuelles.
Based in LES LILAS (93260),
this company of category PME
shows in 2016 a revenue of 2.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LANGUEDOC-ROUSSILLON CRR (SIREN 809463508)
Indicator
2020
2019
2017
2016
Revenue
N/C
N/C
N/C
2 006 237 €
Net income
36 451 €
62 605 €
45 800 €
43 158 €
EBITDA
N/C
N/C
N/C
76 869 €
Net margin
N/C
N/C
N/C
2.2%
Revenue and income statement
In 2020, LANGUEDOC-ROUSSILLON CRR generates positive net income of 36 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2020: 43 k€ -> 36 k€.
Net income (2020)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
36 451 €
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 390%. 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 2%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2020)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
390.358%
Financial autonomy (2020)
?
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
1.761%
Asset age ratio (2020)
?
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
2019
2020
Debt ratio
107.012
177.417
0.401
390.358
Financial autonomy
2.771
1.599
2.911
1.761
Repayment capacity
0.0
None
None
None
Cash flow / Revenue
3.497%
None%
None%
None%
Sector positioning
Debt ratio
390.362020
2017
2019
2020
Q1: 0.03
Med: 15.56
Q3: 82.98
Watch
In 2020, the debt ratio of LANGUEDOC-ROUSSILLON CRR (390.36) 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
1.76%2020
2017
2019
2020
Q1: 4.78%
Med: 22.9%
Q3: 43.9%
Average
In 2020, the financial autonomy of LANGUEDOC-ROUSSILLON CRR (1.8%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 113.18. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2020)
?
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
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2019
2020
Liquidity ratio
108.408
106.343
93.29
113.177
Interest coverage
1.724
None
None
None
Sector positioning
Liquidity ratio
113.182020
2017
2019
2020
Q1: 124.75
Med: 179.44
Q3: 279.2
Watch
In 2020, the liquidity ratio of LANGUEDOC-ROUSSILLON CRR (113.18) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
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 (2020)
?
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 (2020)
?
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 (2020)
?
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 (2020)
?
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 LANGUEDOC-ROUSSILLON CRR
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2019
2020
Operating WCR
1 144 618 €
0 €
0 €
0 €
Inventory turnover (days)
29
0
0
0
Customer payment term (days)
74
0
0
0
Supplier payment term (days)
158
0
0
0
Positioning of LANGUEDOC-ROUSSILLON CRR 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 LANGUEDOC-ROUSSILLON CRR is estimated at
90 481 €
(range 30 673€ - 291 779€).
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 value2020
113 transactions
30k€90k€291k€
90 481 €Range: 30 673€ - 291 779€
NAF 5 all-time
Valuation method used
Net Income Multiple
36 451 €
×
2.5x
=90 482 €
Range: 30 674€ - 291 780€
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 LANGUEDOC-ROUSSILLON CRR with other companies in the same sector:
Frequently asked questions about LANGUEDOC-ROUSSILLON CRR
What is the revenue of LANGUEDOC-ROUSSILLON CRR ?
The revenue of LANGUEDOC-ROUSSILLON CRR in 2016 is 2.0 M€.
Is LANGUEDOC-ROUSSILLON CRR profitable?
Yes, LANGUEDOC-ROUSSILLON CRR generated a net profit of 36 k€ in 2020.
Where is the headquarters of LANGUEDOC-ROUSSILLON CRR ?
The headquarters of LANGUEDOC-ROUSSILLON CRR is located in LES LILAS (93260), in the department Seine-Saint-Denis.
Where to find the tax return of LANGUEDOC-ROUSSILLON CRR ?
The tax return of LANGUEDOC-ROUSSILLON CRR 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 LANGUEDOC-ROUSSILLON CRR operate?
LANGUEDOC-ROUSSILLON CRR 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