Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2003-01-15 (23 years)Status: ActiveBusiness sector: Construction de maisons individuellesLocation: BLOIS (41000), Loir-et-Cher
LES MAISONS BATIBAL : revenue, balance sheet and financial ratios
LES MAISONS BATIBAL is a French company
founded 23 years ago,
specialized in the sector Construction de maisons individuelles.
Based in BLOIS (41000),
this company of category PME
shows in 2023 a revenue of 8.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LES MAISONS BATIBAL (SIREN 444893440)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
7 978 638 €
8 720 350 €
6 070 610 €
7 930 848 €
6 821 539 €
7 454 633 €
4 551 919 €
3 640 873 €
Net income
4 689 €
106 268 €
-154 155 €
267 285 €
164 983 €
297 108 €
100 794 €
145 837 €
EBITDA
41 732 €
151 930 €
-197 746 €
435 211 €
41 217 €
493 703 €
196 028 €
263 252 €
Net margin
0.1%
1.2%
-2.5%
3.4%
2.4%
4.0%
2.2%
4.0%
Revenue and income statement
In 2023, LES MAISONS BATIBAL achieves revenue of 8.0 M€. Over the period 2016-2023, the company shows strong growth with a CAGR (compound annual growth rate) of +11.9%. Slight decline of -9% vs 2022. After deducting consumption (3.2 M€), gross margin stands at 4.8 M€, i.e. a rate of 60%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 42 k€, representing 0.5% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 5 k€, i.e. 0.1% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
7 978 638 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
4 806 169 €
EBITDA (2023)
?
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
41 732 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
23 209 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
4 689 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
0.5%
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 69%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 28%. The balance between equity and debt is satisfactory.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
69.408%
Financial autonomy (2023)
?
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
27.512%
Cash flow / Revenue (2023)
?
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
-0.888%
Repayment capacity (2023)
?
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
-6.728
Asset age ratio (2023)
?
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
2022
2023
Debt ratio
0.574
0.335
10.111
0.059
50.779
56.669
41.997
69.408
Financial autonomy
52.921
36.347
49.648
42.635
46.134
40.619
33.879
27.512
Repayment capacity
0.022
0.022
0.336
-0.019
2.462
-5.501
3.929
-6.728
Cash flow / Revenue
5.544%
2.917%
4.79%
-0.528%
4.106%
-2.418%
1.876%
-0.888%
Sector positioning
Debt ratio
69.412023
2021
2022
2023
Q1: 0.0
Med: 12.17
Q3: 55.48
Average+10 pts over 3 years
In 2023, the debt ratio of LES MAISONS BATIBAL (69.41) 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
27.51%2023
2021
2022
2023
Q1: 5.39%
Med: 23.41%
Q3: 45.3%
Good-17 pts over 3 years
In 2023, the financial autonomy of LES MAISONS BATIBAL (27.5%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
-6.73 years2023
2021
2022
2023
Q1: 0.0 years
Med: 0.0 years
Q3: 1.0 years
Excellent
In 2023, the repayment capacity of LES MAISONS BATIBAL (-6.73) 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 196.20. 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 14.7x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2023)
?
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
196.198
Interest coverage (2023)
?
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
14.727
Liquidity indicators evolution LES MAISONS BATIBAL
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
225.395
241.237
209.993
227.05
336.353
259.083
242.001
196.198
Interest coverage
0.156
0.001
0.051
2.04
0.02
-1.877
4.9
14.727
Sector positioning
Liquidity ratio
196.22023
2021
2022
2023
Q1: 124.74
Med: 178.71
Q3: 286.34
Good-16 pts over 3 years
In 2023, the liquidity ratio of LES MAISONS BATIBAL (196.20) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
14.73x2023
2021
2022
2023
Q1: 0.0x
Med: 0.0x
Q3: 1.56x
Excellent+50 pts over 3 years
In 2023, the interest coverage of LES MAISONS BATIBAL (14.7x) 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: 56 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 33 days. The company must finance 23 days of gap between collections and payments. Overall, WCR represents 64 days of revenue, i.e. 1.4 M€ to permanently finance. Over 2016-2023, WCR increased by +219%, requiring additional financing.
Operating WCR (2023)
?
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
1 412 777 €
Customer credit (2023)
?
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
56 j
Supplier credit (2023)
?
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
33 j
Inventory turnover (2023)
?
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 in days of revenue (2023)
?
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
64 j
WCR and payment terms evolution LES MAISONS BATIBAL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
443 276 €
808 148 €
1 343 325 €
1 700 132 €
1 814 975 €
2 479 237 €
2 246 624 €
1 412 777 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
39
79
54
51
38
74
74
56
Supplier payment term (days)
28
40
22
37
23
43
45
33
Positioning of LES MAISONS BATIBAL 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 LES MAISONS BATIBAL is estimated at
341 833 €
(range 212 771€ - 1 145 459€).
With an EBITDA of 41 732€, 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 value2023
113 transactions
212k€341k€1145k€
341 833 €Range: 212 771€ - 1 145 459€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
41 732 €×3.6x
Estimation152 248 €
57 374€ - 210 560€
Revenue Multiple30%
7 978 638 €×0.11x
Estimation877 940 €
610 982€ - 3 442 243€
Net Income Multiple20%
4 689 €×2.5x
Estimation11 639 €
3 946€ - 37 534€
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 LES MAISONS BATIBAL with other companies in the same sector:
Frequently asked questions about LES MAISONS BATIBAL
What is the revenue of LES MAISONS BATIBAL ?
The revenue of LES MAISONS BATIBAL in 2023 is 8.0 M€.
Is LES MAISONS BATIBAL profitable?
Yes, LES MAISONS BATIBAL generated a net profit of 5 k€ in 2023.
Where is the headquarters of LES MAISONS BATIBAL ?
The headquarters of LES MAISONS BATIBAL is located in BLOIS (41000), in the department Loir-et-Cher.
Where to find the tax return of LES MAISONS BATIBAL ?
The tax return of LES MAISONS BATIBAL 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 LES MAISONS BATIBAL operate?
LES MAISONS BATIBAL 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