Employees: 01 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1985-08-16 (40 years)Status: ActiveBusiness sector: Construction de maisons individuellesLocation: TREILLIERES (44119), Loire-Atlantique
MAISONS DOMINIQUE CHARLES : revenue, balance sheet and financial ratios
MAISONS DOMINIQUE CHARLES is a French company
founded 40 years ago,
specialized in the sector Construction de maisons individuelles.
Based in TREILLIERES (44119),
this company of category PME
shows in 2021 a revenue of 9.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MAISONS DOMINIQUE CHARLES (SIREN 333392348)
Indicator
2021
2019
2018
2017
2016
Revenue
9 751 999 €
N/C
N/C
8 249 593 €
9 388 233 €
Net income
327 177 €
6 489 €
125 629 €
18 150 €
207 146 €
EBITDA
281 705 €
N/C
N/C
-66 690 €
-140 837 €
Net margin
3.4%
N/C
N/C
0.2%
2.2%
Revenue and income statement
In 2021, MAISONS DOMINIQUE CHARLES achieves revenue of 9.8 M€. Revenue is growing positively over 5 years (CAGR: +0.8%). After deducting consumption (807 k€), gross margin stands at 8.9 M€, i.e. a rate of 92%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 282 k€, representing 2.9% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 327 k€, i.e. 3.4% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2021)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
9 751 999 €
Gross margin (2021)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
8 945 224 €
EBITDA (2021)
?
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
281 705 €
EBIT (2021)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
342 184 €
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
327 177 €
EBITDA margin (2021)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
2.9%
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 63%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 12%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.7 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 3.2% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
Debt ratio (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
62.697%
Financial autonomy (2021)
?
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
12.381%
Cash flow / Revenue (2021)
?
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
3.236%
Repayment capacity (2021)
?
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
0.693
Asset age ratio (2021)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution MAISONS DOMINIQUE CHARLES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2021
Debt ratio
101.886
266.844
224.561
556.462
62.697
Financial autonomy
5.953
4.941
3.989
1.985
12.381
Repayment capacity
-10.272
-8.03
None
None
0.693
Cash flow / Revenue
-0.529%
-0.988%
None%
None%
3.236%
Sector positioning
Debt ratio
62.72021
2018
2019
2021
Q1: 0.05
Med: 17.2
Q3: 82.22
Average-8 pts over 3 years
In 2021, the debt ratio of MAISONS DOMINIQUE CHARLES (62.70) 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
12.38%2021
2018
2019
2021
Q1: 4.97%
Med: 22.83%
Q3: 43.69%
Average+10 pts over 3 years
In 2021, the financial autonomy of MAISONS DOMINIQUE CHARLES (12.4%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
0.69 years2021
2021
Q1: 0.0 years
Med: 0.0 years
Q3: 1.43 years
Average
In 2021, the repayment capacity of MAISONS DOMINIQUE CHARLES (0.69) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 125.84. 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 31.4x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2021)
?
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
125.843
Interest coverage (2021)
?
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
31.422
Liquidity indicators evolution MAISONS DOMINIQUE CHARLES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2021
Liquidity ratio
109.16
112.488
109.168
106.583
125.843
Interest coverage
-11.196
-57.607
None
None
31.422
Sector positioning
Liquidity ratio
125.842021
2018
2019
2021
Q1: 124.3
Med: 178.6
Q3: 276.02
Average
In 2021, the liquidity ratio of MAISONS DOMINIQUE CHARLES (125.84) 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
31.42x2021
2021
Q1: 0.0x
Med: 0.0x
Q3: 1.23x
Excellent
In 2021, the interest coverage of MAISONS DOMINIQUE CHARLES (31.4x) 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: 37 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 45 days. Favorable situation: supplier credit is longer than customer credit by 8 days. Inventory turnover is 12 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 49 days of revenue, i.e. 1.3 M€ to permanently finance. Notable WCR improvement over the period (-33%), freeing up cash.
Operating WCR (2021)
?
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
1 333 488 €
Customer credit (2021)
?
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
37 j
Supplier credit (2021)
?
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
45 j
Inventory turnover (2021)
?
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
12 j
WCR in days of revenue (2021)
?
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
49 j
WCR and payment terms evolution MAISONS DOMINIQUE CHARLES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2021
Operating WCR
1 980 260 €
1 636 224 €
0 €
0 €
1 333 488 €
Inventory turnover (days)
8
10
0
0
12
Customer payment term (days)
189
151
0
0
37
Supplier payment term (days)
46
29
0
0
45
Positioning of MAISONS DOMINIQUE CHARLES in its sector
Comparison with sector Construction de maisons individuelles
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (23 transactions).
This range of 586 196€ to 4 333 202€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2021
Indicative
586k€1239k€4333k€
1 239 666 €Range: 586 196€ - 4 333 202€
NAF 5 année 2021
How is this estimate calculated?
This estimate is based on the analysis of 23 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 DOMINIQUE CHARLES with other companies in the same sector:
Frequently asked questions about MAISONS DOMINIQUE CHARLES
What is the revenue of MAISONS DOMINIQUE CHARLES ?
The revenue of MAISONS DOMINIQUE CHARLES in 2021 is 9.8 M€.
Is MAISONS DOMINIQUE CHARLES profitable?
Yes, MAISONS DOMINIQUE CHARLES generated a net profit of 327 k€ in 2021.
Where is the headquarters of MAISONS DOMINIQUE CHARLES ?
The headquarters of MAISONS DOMINIQUE CHARLES is located in TREILLIERES (44119), in the department Loire-Atlantique.
Where to find the tax return of MAISONS DOMINIQUE CHARLES ?
The tax return of MAISONS DOMINIQUE CHARLES 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 DOMINIQUE CHARLES operate?
MAISONS DOMINIQUE CHARLES 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