Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2002-07-01 (23 years)Status: ActiveBusiness sector: Construction d'autres bâtimentsLocation: RAMONVILLE-SAINT-AGNE (31520), Haute-Garonne
M3 CONSTRUCTION : revenue, balance sheet and financial ratios
M3 CONSTRUCTION is a French company
founded 23 years ago,
specialized in the sector Construction d'autres bâtiments.
Based in RAMONVILLE-SAINT-AGNE (31520),
this company of category PME
shows in 2022 a revenue of 1.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - M3 CONSTRUCTION (SIREN 443108956)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
1 384 695 €
N/C
N/C
964 161 €
N/C
N/C
N/C
Net income
15 264 €
30 600 €
24 874 €
4 186 €
8 778 €
55 835 €
81 325 €
51 352 €
EBITDA
N/C
26 322 €
N/C
N/C
-22 486 €
N/C
N/C
N/C
Net margin
N/C
2.2%
N/C
N/C
0.9%
N/C
N/C
N/C
Revenue and income statement
In 2023, M3 CONSTRUCTION generates positive net income of 15 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2023: 51 k€ -> 15 k€.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
15 264 €
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 27%. 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 30%. 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
26.688%
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
29.89%
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
0.0
6.056
8.74
10.182
64.193
45.927
36.104
26.688
Financial autonomy
46.558
49.404
52.528
41.912
35.611
33.09
32.856
29.89
Repayment capacity
None
None
None
-1.392
None
None
-22.979
None
Cash flow / Revenue
None%
None%
None%
-1.583%
None%
None%
-0.266%
None%
Sector positioning
Debt ratio
26.692023
2021
2022
2023
Q1: 0.01
Med: 15.36
Q3: 64.39
Average
In 2023, the debt ratio of M3 CONSTRUCTION (26.69) 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
29.89%2023
2021
2022
2023
Q1: 5.67%
Med: 22.82%
Q3: 45.08%
Good
In 2023, the financial autonomy of M3 CONSTRUCTION (29.9%) 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
-22.98 years2022
2022
Q1: 0.0 years
Med: 0.04 years
Q3: 1.61 years
Excellent
In 2022, the repayment capacity of M3 CONSTRUCTION (-22.98) 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 102.31. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
102.305
Liquidity indicators evolution M3 CONSTRUCTION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
125.392
128.154
107.659
87.563
123.369
117.326
112.873
102.305
Interest coverage
None
None
None
-1.259
None
None
2.059
None
Sector positioning
Liquidity ratio
102.312023
2021
2022
2023
Q1: 128.1
Med: 180.72
Q3: 293.73
Watch
In 2023, the liquidity ratio of M3 CONSTRUCTION (102.31) 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.
Interest coverage
2.06x2022
2022
Q1: 0.0x
Med: 0.01x
Q3: 2.25x
Good
In 2022, the interest coverage of M3 CONSTRUCTION (2.1x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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 (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
0 €
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
0 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
0 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 and payment terms evolution M3 CONSTRUCTION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
0 €
0 €
0 €
66 768 €
0 €
0 €
57 465 €
0 €
Inventory turnover (days)
0
0
0
4
0
0
4
0
Customer payment term (days)
0
0
0
61
0
0
52
0
Supplier payment term (days)
0
0
0
62
0
0
33
0
Positioning of M3 CONSTRUCTION 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 M3 CONSTRUCTION is estimated at
37 889 €
(range 12 844€ - 122 183€).
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
12k€37k€122k€
37 889 €Range: 12 844€ - 122 183€
NAF 5 all-time
Valuation method used
Net Income Multiple
15 264 €
×
2.5x
=37 890 €
Range: 12 845€ - 122 184€
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 d'autres bâtiments)
Compare M3 CONSTRUCTION with other companies in the same sector:
Yes, M3 CONSTRUCTION generated a net profit of 15 k€ in 2023.
Where is the headquarters of M3 CONSTRUCTION ?
The headquarters of M3 CONSTRUCTION is located in RAMONVILLE-SAINT-AGNE (31520), in the department Haute-Garonne.
Where to find the tax return of M3 CONSTRUCTION ?
The tax return of M3 CONSTRUCTION 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 M3 CONSTRUCTION operate?
M3 CONSTRUCTION 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