Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2012-02-01 (14 years)Status: ActiveBusiness sector: Construction d'autres bâtimentsLocation: VARENNES-SUR-SEINE (77130), Seine-et-Marne
MAISONS ET TRAVAUX : revenue, balance sheet and financial ratios
MAISONS ET TRAVAUX is a French company
founded 14 years ago,
specialized in the sector Construction d'autres bâtiments.
Based in VARENNES-SUR-SEINE (77130),
this company of category PME
shows in 2018 a revenue of 1.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MAISONS ET TRAVAUX (SIREN 752215723)
Indicator
2019
2018
2017
Revenue
N/C
1 003 733 €
1 156 618 €
Net income
23 859 €
5 366 €
37 124 €
EBITDA
N/C
20 607 €
60 322 €
Net margin
N/C
0.5%
3.2%
Revenue and income statement
In 2019, MAISONS ET TRAVAUX generates positive net income of 24 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2017-2019: 37 k€ -> 24 k€.
Net income (2019)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
23 859 €
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 95%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 14%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2019)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
94.96%
Financial autonomy (2019)
?
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
13.981%
Asset age ratio (2019)
?
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
2017
2018
2019
Debt ratio
98.814
138.191
94.96
Financial autonomy
20.119
11.573
13.981
Repayment capacity
1.914
8.444
None
Cash flow / Revenue
4.451%
1.694%
None%
Sector positioning
Debt ratio
94.962019
2017
2018
2019
Q1: 0.0
Med: 8.3
Q3: 47.77
Average
In 2019, the debt ratio of MAISONS ET TRAVAUX (94.96) 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
13.98%2019
2017
2018
2019
Q1: 3.54%
Med: 21.63%
Q3: 45.49%
Average-9 pts over 3 years
In 2019, the financial autonomy of MAISONS ET TRAVAUX (14.0%) 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
8.44 years2018
2017
2018
Q1: 0.0 years
Med: 0.01 years
Q3: 0.81 years
Average
In 2018, the repayment capacity of MAISONS ET TRAVAUX (8.44) 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 132.34. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2019)
?
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
132.338
Liquidity indicators evolution MAISONS ET TRAVAUX
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
Liquidity ratio
143.935
131.588
132.338
Interest coverage
2.563
5.129
None
Sector positioning
Liquidity ratio
132.342019
2017
2018
2019
Q1: 119.42
Med: 164.98
Q3: 263.8
Average-8 pts over 3 years
In 2019, the liquidity ratio of MAISONS ET TRAVAUX (132.34) 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
5.13x2018
2017
2018
Q1: 0.0x
Med: 0.02x
Q3: 2.18x
Excellent
In 2018, the interest coverage of MAISONS ET TRAVAUX (5.1x) 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.
Operating WCR (2019)
?
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 (2019)
?
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 (2019)
?
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 (2019)
?
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 MAISONS ET TRAVAUX
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
Operating WCR
260 147 €
319 579 €
0 €
Inventory turnover (days)
0
0
0
Customer payment term (days)
105
223
0
Supplier payment term (days)
44
59
0
Positioning of MAISONS ET TRAVAUX 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 MAISONS ET TRAVAUX is estimated at
59 224 €
(range 20 077€ - 190 984€).
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 value2019
113 transactions
20k€59k€190k€
59 224 €Range: 20 077€ - 190 984€
NAF 5 all-time
Valuation method used
Net Income Multiple
23 859 €
×
2.5x
=59 225 €
Range: 20 078€ - 190 984€
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 MAISONS ET TRAVAUX with other companies in the same sector:
Frequently asked questions about MAISONS ET TRAVAUX
What is the revenue of MAISONS ET TRAVAUX ?
The revenue of MAISONS ET TRAVAUX in 2018 is 1.0 M€.
Is MAISONS ET TRAVAUX profitable?
Yes, MAISONS ET TRAVAUX generated a net profit of 24 k€ in 2019.
Where is the headquarters of MAISONS ET TRAVAUX ?
The headquarters of MAISONS ET TRAVAUX is located in VARENNES-SUR-SEINE (77130), in the department Seine-et-Marne.
Where to find the tax return of MAISONS ET TRAVAUX ?
The tax return of MAISONS ET TRAVAUX 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 ET TRAVAUX operate?
MAISONS ET TRAVAUX 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