Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2003-03-19 (23 years)Status: ActiveBusiness sector: Construction de maisons individuellesLocation: BAIE MAHAULT (97122), Guadeloupe
MAISONS CARIBOIS : revenue, balance sheet and financial ratios
MAISONS CARIBOIS is a French company
founded 23 years ago,
specialized in the sector Construction de maisons individuelles.
Based in BAIE MAHAULT (97122),
this company of category PME
shows in 2023 a revenue of 3.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MAISONS CARIBOIS (SIREN 449070077)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
3 025 067 €
3 427 484 €
3 505 491 €
4 110 027 €
4 040 911 €
3 237 605 €
3 146 242 €
3 263 742 €
2 067 870 €
Net income
-227 261 €
-45 772 €
81 049 €
296 100 €
220 907 €
6 097 €
38 696 €
42 568 €
6 547 €
EBITDA
-195 823 €
48 741 €
99 231 €
302 959 €
347 943 €
22 216 €
48 999 €
49 957 €
49 146 €
Net margin
-7.5%
-1.3%
2.3%
7.2%
5.5%
0.2%
1.2%
1.3%
0.3%
Revenue and income statement
In 2023, MAISONS CARIBOIS achieves revenue of 3.0 M€. Revenue is growing positively over 9 years (CAGR: +4.9%). Significant drop of -12% vs 2022. After deducting consumption (715 k€), gross margin stands at 2.3 M€, i.e. a rate of 76%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -196 k€, representing -6.5% of revenue. Warning negative scissor effect: despite revenue change (-12%), EBITDA varies by -502%, reducing margin by 7.9 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -227 k€ (-7.5% of revenue), which will impact equity.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
3 025 067 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 310 470 €
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
-195 823 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-218 265 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-227 261 €
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
-6.5%
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 6%. 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 26%. 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
5.865%
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
26.45%
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
-4.595%
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
-0.098
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
2015
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
190.318
129.738
90.027
70.068
41.087
31.848
58.698
27.145
5.865
Financial autonomy
17.11
21.534
21.993
21.256
33.373
38.547
30.602
31.839
26.45
Repayment capacity
7.593
5.604
5.009
10.023
0.595
0.757
3.313
3.635
-0.098
Cash flow / Revenue
2.505%
1.768%
1.645%
0.635%
8.286%
6.78%
2.706%
1.001%
-4.595%
Sector positioning
Debt ratio
5.872023
2021
2022
2023
Q1: 0.0
Med: 12.17
Q3: 55.48
Good-29 pts over 3 years
In 2023, the debt ratio of MAISONS CARIBOIS (5.87) 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
26.45%2023
2021
2022
2023
Q1: 5.39%
Med: 23.41%
Q3: 45.3%
Good-6 pts over 3 years
In 2023, the financial autonomy of MAISONS CARIBOIS (26.4%) 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
-0.1 years2023
2021
2022
2023
Q1: 0.0 years
Med: 0.0 years
Q3: 1.0 years
Excellent-50 pts over 3 years
In 2023, the repayment capacity of MAISONS CARIBOIS (-0.10) 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 105.69. 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
105.692
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
-1.753
Liquidity indicators evolution MAISONS CARIBOIS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
173.122
173.558
155.437
142.737
173.473
189.585
177.557
151.51
105.692
Interest coverage
43.379
16.626
11.931
18.635
0.78
12.724
3.178
18.143
-1.753
Sector positioning
Liquidity ratio
105.692023
2021
2022
2023
Q1: 124.74
Med: 178.71
Q3: 286.34
Average-24 pts over 3 years
In 2023, the liquidity ratio of MAISONS CARIBOIS (105.69) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
-1.75x2023
2021
2022
2023
Q1: 0.0x
Med: 0.0x
Q3: 1.56x
Average-50 pts over 3 years
In 2023, the interest coverage of MAISONS CARIBOIS (-1.8x) 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: 51 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 65 days. Favorable situation: supplier credit is longer than customer credit by 14 days. Inventory turnover is 30 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 60 days of revenue, i.e. 502 k€ to permanently finance. Notable WCR improvement over the period (-46%), freeing up cash.
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
501 677 €
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
51 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
65 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
30 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
60 j
WCR and payment terms evolution MAISONS CARIBOIS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
933 664 €
909 768 €
905 426 €
1 053 743 €
1 120 545 €
992 325 €
1 016 978 €
1 028 348 €
501 677 €
Inventory turnover (days)
60
36
45
14
30
38
38
50
30
Customer payment term (days)
73
55
54
91
70
57
73
68
51
Supplier payment term (days)
88
52
70
90
58
60
78
72
65
Positioning of MAISONS CARIBOIS 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 MAISONS CARIBOIS is estimated at
332 867 €
(range 231 651€ - 1 305 112€).
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
231k€332k€1305k€
332 867 €Range: 231 651€ - 1 305 112€
NAF 5 all-time
Valuation method used
Revenue Multiple
3 025 067 €
×
0.11x
=332 867 €
Range: 231 651€ - 1 305 112€
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 MAISONS CARIBOIS with other companies in the same sector:
The revenue of MAISONS CARIBOIS in 2023 is 3.0 M€.
Is MAISONS CARIBOIS profitable?
MAISONS CARIBOIS recorded a net loss in 2023.
Where is the headquarters of MAISONS CARIBOIS ?
The headquarters of MAISONS CARIBOIS is located in BAIE MAHAULT (97122), in the department Guadeloupe.
Where to find the tax return of MAISONS CARIBOIS ?
The tax return of MAISONS CARIBOIS 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 MAISONS CARIBOIS operate?
MAISONS CARIBOIS 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