Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2007-11-08 (18 years)Status: ActiveBusiness sector: Construction de maisons individuellesLocation: PARIS (75017), Paris
MARIAM JOLIE BATIMENT : revenue, balance sheet and financial ratios
MARIAM JOLIE BATIMENT is a French company
founded 18 years ago,
specialized in the sector Construction de maisons individuelles.
Based in PARIS (75017),
this company of category PME
shows in 2024 a revenue of 756 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MARIAM JOLIE BATIMENT (SIREN 502014202)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
755 607 €
580 462 €
611 932 €
600 840 €
799 636 €
761 439 €
843 152 €
787 941 €
514 638 €
Net income
-1 265 €
1 447 €
-33 524 €
-2 946 €
-1 995 €
7 442 €
12 602 €
28 633 €
7 237 €
EBITDA
40 293 €
24 031 €
-26 898 €
10 673 €
8 004 €
18 275 €
24 847 €
40 895 €
14 298 €
Net margin
-0.2%
0.2%
-5.5%
-0.5%
-0.2%
1.0%
1.5%
3.6%
1.4%
Revenue and income statement
In 2024, MARIAM JOLIE BATIMENT achieves revenue of 756 k€. Revenue is growing positively over 9 years (CAGR: +4.9%). Vs 2023, growth of +30% (580 k€ -> 756 k€). After deducting consumption (97 k€), gross margin stands at 658 k€, i.e. a rate of 87%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 40 k€, representing 5.3% of revenue. The operating margin remains fragile, requiring cost vigilance. Net income is negative at -1 k€ (-0.2% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
755 607 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
658 227 €
EBITDA (2024)
?
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
40 293 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
25 843 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-1 265 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
5.3%
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 302%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 14%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 5.1 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 1.7% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
Debt ratio (2024)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
301.649%
Financial autonomy (2024)
?
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
13.671%
Cash flow / Revenue (2024)
?
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
1.743%
Repayment capacity (2024)
?
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
5.132
Asset age ratio (2024)
?
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
2024
Debt ratio
0.443
0.286
0.247
0.229
76.152
78.493
103.157
413.065
301.649
Financial autonomy
79.317
46.822
74.228
74.527
46.61
47.528
40.775
15.268
13.671
Repayment capacity
0.0
0.0
0.0
0.0
113.464
-165.563
-2.068
6.145
5.132
Cash flow / Revenue
1.49%
3.701%
1.471%
1.394%
0.083%
-0.075%
-5.079%
2.715%
1.743%
Sector positioning
Debt ratio
301.652024
2022
2023
2024
Q1: 0.01
Med: 9.47
Q3: 42.45
Watch
In 2024, the debt ratio of MARIAM JOLIE BATIMENT (301.65) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
13.67%2024
2022
2023
2024
Q1: 5.83%
Med: 26.67%
Q3: 49.1%
Average-37 pts over 3 years
In 2024, the financial autonomy of MARIAM JOLIE BATIMENT (13.7%) 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
5.13 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.72 years
Watch+50 pts over 3 years
In 2024, the repayment capacity of MARIAM JOLIE BATIMENT (5.13) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 162.62. 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 8.2x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2024)
?
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
162.615
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
471.445
184.852
369.863
367.948
537.506
640.347
565.412
290.634
162.615
Interest coverage
0.0
0.103
0.0
0.0
9.27
5.706
-1.881
15.101
8.185
Sector positioning
Liquidity ratio
162.622024
2022
2023
2024
Q1: 127.61
Med: 184.32
Q3: 290.53
Average-35 pts over 3 years
In 2024, the liquidity ratio of MARIAM JOLIE BATIMENT (162.62) 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
8.19x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 1.48x
Excellent+50 pts over 3 years
In 2024, the interest coverage of MARIAM JOLIE BATIMENT (8.2x) 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: 19 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 18 days. The company must finance 1 days of gap between collections and payments. Overall, WCR represents 38 days of revenue, i.e. 79 k€ to permanently finance. Over 2016-2024, WCR increased by +84%, requiring additional financing.
Operating WCR (2024)
?
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
79 271 €
Customer credit (2024)
?
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
19 j
Supplier credit (2024)
?
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
18 j
Inventory turnover (2024)
?
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 (2024)
?
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
38 j
WCR and payment terms evolution MARIAM JOLIE BATIMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
43 147 €
90 928 €
80 125 €
101 919 €
160 063 €
113 006 €
109 964 €
77 016 €
79 271 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
18
35
25
38
54
26
20
20
19
Supplier payment term (days)
2
40
5
5
1
8
4
10
18
Positioning of MARIAM JOLIE BATIMENT 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 MARIAM JOLIE BATIMENT is estimated at
123 053 €
(range 56 320€ - 249 309€).
With an EBITDA of 40 293€, 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 value2024
113 transactions
56k€123k€249k€
123 053 €Range: 56 320€ - 249 309€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
40 293 €×3.6x
Estimation146 998 €
55 396€ - 203 299€
Revenue Multiple30%
755 607 €×0.11x
Estimation83 144 €
57 862€ - 325 993€
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 MARIAM JOLIE BATIMENT with other companies in the same sector:
Frequently asked questions about MARIAM JOLIE BATIMENT
What is the revenue of MARIAM JOLIE BATIMENT ?
The revenue of MARIAM JOLIE BATIMENT in 2024 is 756 k€.
Is MARIAM JOLIE BATIMENT profitable?
MARIAM JOLIE BATIMENT recorded a net loss in 2024.
Where is the headquarters of MARIAM JOLIE BATIMENT ?
The headquarters of MARIAM JOLIE BATIMENT is located in PARIS (75017), in the department Paris.
Where to find the tax return of MARIAM JOLIE BATIMENT ?
The tax return of MARIAM JOLIE BATIMENT 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 MARIAM JOLIE BATIMENT operate?
MARIAM JOLIE BATIMENT 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