Employees: 03 (2023.0)Legal category: 5560Size: PMECreation date: 1957-01-01 (69 years)Status: ActiveBusiness sector: Construction de maisons individuellesLocation: WASSY (52130), Haute-Marne
LE COIN DU FEU HABITAT : revenue, balance sheet and financial ratios
LE COIN DU FEU HABITAT is a French company
founded 69 years ago,
specialized in the sector Construction de maisons individuelles.
Based in WASSY (52130),
this company of category PME
shows in 2024 a revenue of 511 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LE COIN DU FEU HABITAT (SIREN 845720135)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
510 713 €
2 478 765 €
1 205 017 €
3 594 076 €
2 330 860 €
1 483 532 €
812 625 €
966 448 €
765 935 €
Net income
-219 607 €
-180 043 €
-276 407 €
244 209 €
80 344 €
-796 227 €
-103 178 €
39 527 €
7 615 €
EBITDA
-287 682 €
-921 764 €
-316 464 €
279 752 €
78 095 €
19 542 €
-122 339 €
1 535 €
-88 260 €
Net margin
-43.0%
-7.3%
-22.9%
6.8%
3.4%
-53.7%
-12.7%
4.1%
1.0%
Revenue and income statement
In 2024, LE COIN DU FEU HABITAT achieves revenue of 511 k€. Activity remains stable over the period (CAGR: -4.9%). Significant drop of -79% vs 2023. After deducting consumption (0 €), gross margin stands at 511 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -288 k€, representing -56.3% of revenue. Warning negative scissor effect: despite revenue change (-79%), EBITDA varies by +69%, reducing margin by 19.1 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -220 k€ (-43.0% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
510 713 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
510 713 €
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
-287 682 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-299 901 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-219 607 €
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
-56.3%
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 0%. 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 86%. 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
0.298%
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
85.817%
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
-48.238%
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
-0.046
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 LE COIN DU FEU HABITAT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
12.513
12.415
0.147
0.195
0.191
7.276
17.73
0.288
0.298
Financial autonomy
81.215
79.922
80.969
72.895
61.155
75.421
67.267
87.13
85.817
Repayment capacity
-0.251
0.273
-0.075
2.062
0.097
1.135
-2.389
-0.012
-0.046
Cash flow / Revenue
-3.76%
2.737%
-11.821%
0.262%
3.565%
7.936%
-25.682%
-39.019%
-48.238%
Sector positioning
Debt ratio
0.32024
2022
2023
2024
Q1: 0.02
Med: 9.46
Q3: 42.45
Good-26 pts over 3 years
In 2024, the debt ratio of LE COIN DU FEU HABITAT (0.30) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
85.82%2024
2022
2023
2024
Q1: 5.82%
Med: 26.77%
Q3: 49.1%
Excellent
In 2024, the financial autonomy of LE COIN DU FEU HABITAT (85.8%) 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
-0.05 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.71 years
Excellent
In 2024, the repayment capacity of LE COIN DU FEU HABITAT (-0.05) 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 1062.17. 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
1062.172
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
0.0
Liquidity indicators evolution LE COIN DU FEU HABITAT
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
575.251
582.185
1128.398
769.72
577.621
772.692
1068.053
978.572
1062.172
Interest coverage
-11.108
568.534
-3.087
13.888
0.0
0.026
-2.213
-0.713
0.0
Sector positioning
Liquidity ratio
1062.172024
2022
2023
2024
Q1: 127.72
Med: 185.05
Q3: 290.78
Excellent
In 2024, the liquidity ratio of LE COIN DU FEU HABITAT (1062.17) 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
0.0x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 1.47x
Average
In 2024, the interest coverage of LE COIN DU FEU HABITAT (0.0x) 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: 226 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 154 days. The gap of 72 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 1114 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 1189 days of revenue, i.e. 1.7 M€ to permanently finance.
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
1 687 273 €
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
226 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
154 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
1114 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
1189 j
WCR and payment terms evolution LE COIN DU FEU HABITAT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
1 728 378 €
1 579 456 €
1 657 617 €
1 453 565 €
1 906 201 €
2 089 452 €
2 689 465 €
1 746 488 €
1 687 273 €
Inventory turnover (days)
774
616
779
637
557
295
1078
241
1114
Customer payment term (days)
117
70
232
105
98
37
96
33
226
Supplier payment term (days)
128
91
104
67
78
52
53
66
154
Positioning of LE COIN DU FEU HABITAT 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 LE COIN DU FEU HABITAT is estimated at
56 196 €
(range 39 109€ - 220 338€).
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
39k€56k€220k€
56 196 €Range: 39 109€ - 220 338€
NAF 5 all-time
Valuation method used
Revenue Multiple
510 713 €
×
0.11x
=56 197 €
Range: 39 109€ - 220 338€
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 LE COIN DU FEU HABITAT with other companies in the same sector:
Frequently asked questions about LE COIN DU FEU HABITAT
What is the revenue of LE COIN DU FEU HABITAT ?
The revenue of LE COIN DU FEU HABITAT in 2024 is 511 k€.
Is LE COIN DU FEU HABITAT profitable?
LE COIN DU FEU HABITAT recorded a net loss in 2024.
Where is the headquarters of LE COIN DU FEU HABITAT ?
The headquarters of LE COIN DU FEU HABITAT is located in WASSY (52130), in the department Haute-Marne.
Where to find the tax return of LE COIN DU FEU HABITAT ?
The tax return of LE COIN DU FEU HABITAT 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 COIN DU FEU HABITAT operate?
LE COIN DU FEU HABITAT 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