Employees: 22 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1979-01-01 (47 years)Status: ActiveBusiness sector: Construction d'autres bâtimentsLocation: MUIZON (51140), Marne
LE BATIMENT ASSOCIE : revenue, balance sheet and financial ratios
LE BATIMENT ASSOCIE is a French company
founded 47 years ago,
specialized in the sector Construction d'autres bâtiments.
Based in MUIZON (51140),
this company of category PME
shows in 2024 a revenue of 42.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LE BATIMENT ASSOCIE (SIREN 316464171)
Indicator
2024
2023
2021
2020
2019
2018
2017
2016
Revenue
42 922 495 €
36 312 970 €
34 197 687 €
25 602 542 €
27 707 399 €
25 970 869 €
24 918 110 €
20 282 112 €
Net income
2 219 404 €
2 035 766 €
1 130 765 €
876 906 €
520 217 €
601 570 €
551 949 €
646 864 €
EBITDA
3 581 903 €
3 681 843 €
1 990 147 €
1 311 572 €
921 718 €
842 357 €
872 172 €
678 890 €
Net margin
5.2%
5.6%
3.3%
3.4%
1.9%
2.3%
2.2%
3.2%
Revenue and income statement
Im Jahr 2024 erzielt LE BATIMENT ASSOCIE einen Umsatz von 42.9 Mio€. Im Zeitraum 2016-2024 zeigt das Unternehmen starkes Wachstum mit einer CAGR von +9.8%. Vs 2023, Wachstum von +18% (36.3 Mio€ -> 42.9 Mio€). Nach Abzug des Verbrauchs (8.8 Mio€) beträgt die Bruttomarge 34.2 Mio€, d.h. eine Rate von 80%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht 3.6 Mio€, was 8.3% des Umsatzes entspricht. Dieses Niveau der operativen Marge ist für die Branche zufriedenstellend. Das Nettoergebnis beträgt 2.2 Mio€, d.h. 5.2% des Umsatzes.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
42 922 495 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
34 154 384 €
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
3 581 903 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
3 021 507 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
2 219 404 €
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
8.3%
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
Die Verschuldungsquote (= Finanzschulden / Eigenkapital x 100) beträgt 43%. Die Verschuldung bleibt unter Kontrolle. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 29%. Das Gleichgewicht zwischen Eigenkapital und Schulden ist zufriedenstellend. Die Schuldenrückzahlungskapazität zeigt, dass es 1.1 Jahre Cashflow braucht. Diese kurze Periode zeigt eine ausgezeichnete Schuldentragfähigkeit. Der Cashflow beträgt 6.4% des Umsatzes. Zufriedenstellendes Niveau, das eine teilweise Finanzierung des Wachstums ermöglicht.
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
43.212%
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
28.639%
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
6.399%
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
1.126
Asset age ratio (2024)
?
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
2023
2024
Debt ratio
65.686
66.154
84.884
93.025
94.322
105.889
50.004
43.212
Financial autonomy
26.798
22.41
22.513
22.933
21.634
22.931
29.124
28.639
Repayment capacity
2.151
2.208
3.498
3.715
3.686
2.982
1.163
1.126
Cash flow / Revenue
3.441%
2.897%
2.469%
2.484%
3.215%
4.026%
7.066%
6.399%
Sector positioning
Verschuldungsgrad
43.212024
2021
2023
2024
Q1: 0.03
Med: 12.73
Q3: 55.62
Average-7 pts over 3 years
Im Jahr 2024 liegt über dem Median der Branche das verschuldungsgrad von LE BATIMENT ASSOCIE (43.21). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Finanzielle Autonomie
28.64%2024
2021
2023
2024
Q1: 6.61%
Med: 24.84%
Q3: 47.54%
Gut
Im Jahr 2024 liegt über dem Median der Branche das finanzielle autonomie von LE BATIMENT ASSOCIE (28.6%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Rückzahlungsfähigkeit
1.13 ans2024
2021
2023
2024
Q1: 0.0 ans
Med: 0.01 ans
Q3: 1.09 ans
Average
Im Jahr 2024 liegt über dem Median der Branche das rückzahlungsfähigkeit von LE BATIMENT ASSOCIE (1.1 ans). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Liquidity ratios
Die Liquiditätsquote beträgt 201.33. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden. Der Zinsdeckungsgrad (= EBIT / Zinsaufwendungen) beträgt 1.5x. Die Deckung ist begrenzt.
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
201.328
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
1.46
Liquidity indicators evolution LE BATIMENT ASSOCIE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Liquidity ratio
145.629
132.988
144.103
157.054
158.478
167.044
183.879
201.328
Interest coverage
11.676
7.635
4.034
3.76
2.617
1.777
1.163
1.46
Sector positioning
Liquiditätsquote
201.332024
2021
2023
2024
Q1: 127.57
Med: 179.6
Q3: 283.39
Gut+11 pts over 3 years
Im Jahr 2024 liegt über dem Median der Branche das liquiditätsquote von LE BATIMENT ASSOCIE (201.33). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Zinsdeckung
1.46x2024
2021
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 2.65x
Gut-10 pts over 3 years
Im Jahr 2024 liegt über dem Median der Branche das zinsdeckung von LE BATIMENT ASSOCIE (1.5x). Dieses Verhältnis gibt an, wie oft das Betriebsergebnis die Zinsaufwendungen deckt. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Working capital requirement (WCR) and payment terms
Der Betriebskapitalbedarf (WCR) misst die zeitliche Lücke. Durchschnittliche Kundenzahlungsfrist: 70 Tage. Lieferantenfrist: 67 Tage. Das Unternehmen muss 3 Tage Lücke finanzieren. Die Bestandsumschlagsdauer beträgt 6 Tage. Schneller Umschlag, Zeichen guter Bestandsführung. Der WCR repräsentiert 31 Tage Umsatz. Im Zeitraum 2016-2024 stieg der WCR um +26%.
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
3 678 887 €
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
70 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
67 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
6 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
31 j
WCR and payment terms evolution LE BATIMENT ASSOCIE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Operating WCR
2 911 700 €
1 230 207 €
3 225 842 €
2 128 205 €
4 386 740 €
7 453 386 €
2 739 814 €
3 678 887 €
Inventory turnover (days)
10
5
6
7
8
5
12
6
Customer payment term (days)
45
39
55
44
69
65
61
70
Supplier payment term (days)
75
70
68
54
81
66
63
67
Positioning of LE BATIMENT ASSOCIE 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 LE BATIMENT ASSOCIE is estimated at
9 052 561 €
(range 3 821 851€ - 18 144 874€).
With an EBITDA of 3 581 903€, 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 value2024
113 transactions
3821k€9052k€18144k€
9 052 561 €Range: 3 821 851€ - 18 144 874€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
3 581 903 €×3.6x
Estimation13 067 629 €
4 924 509€ - 18 072 582€
Revenue Multiple30%
42 922 495 €×0.11x
Estimation4 723 031 €
3 286 888€ - 18 518 157€
Net Income Multiple20%
2 219 404 €×2.5x
Estimation5 509 192 €
1 867 650€ - 17 765 684€
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 LE BATIMENT ASSOCIE with other companies in the same sector:
Frequently asked questions about LE BATIMENT ASSOCIE
What is the revenue of LE BATIMENT ASSOCIE ?
The revenue of LE BATIMENT ASSOCIE in 2024 is 42.9 M€.
Is LE BATIMENT ASSOCIE profitable?
Yes, LE BATIMENT ASSOCIE generated a net profit of 2.2 M€ in 2024.
Where is the headquarters of LE BATIMENT ASSOCIE ?
The headquarters of LE BATIMENT ASSOCIE is located in MUIZON (51140), in the department Marne.
Where to find the tax return of LE BATIMENT ASSOCIE ?
The tax return of LE BATIMENT ASSOCIE 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 LE BATIMENT ASSOCIE operate?
LE BATIMENT ASSOCIE 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