Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2014-08-25 (11 years)Status: ActiveBusiness sector: Promotion immobilière d'autres bâtimentsLocation: ERSTEIN (67150), Bas-Rhin
MINERVE CONSTRUCTIONS : revenue, balance sheet and financial ratios
MINERVE CONSTRUCTIONS is a French company
founded 11 years ago,
specialized in the sector Promotion immobilière d'autres bâtiments.
Based in ERSTEIN (67150),
this company of category PME
shows in 2018 a revenue of 466 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MINERVE CONSTRUCTIONS (SIREN 804874964)
Indicator
2019
2018
2017
Revenue
N/C
466 330 €
1 135 000 €
Net income
157 €
1 009 €
4 339 €
EBITDA
-650 €
-2 067 €
44 830 €
Net margin
N/C
0.2%
0.4%
Revenue and income statement
In 2019, MINERVE CONSTRUCTIONS generates positive net income of 157 €. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2017-2019: 4 k€ -> 157 €.
Gross margin (2019)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
-398 €
EBITDA (2019)
?
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
-650 €
EBIT (2019)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-650 €
Net income (2019)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
157 €
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 28%. 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 16%. 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
28.267%
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
15.873%
Repayment capacity (2019)
?
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
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
Debt ratio
2451.638
0.0
28.267
Financial autonomy
86.981
0.0
15.873
Repayment capacity
97.986
0.0
0.0
Cash flow / Revenue
0.382%
0.216%
None%
Sector positioning
Debt ratio
28.272019
2017
2018
2019
Q1: 0.0
Med: 8.28
Q3: 193.99
Average-22 pts over 3 years
In 2019, the debt ratio of MINERVE CONSTRUCTIONS (28.27) 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
15.87%2019
2017
2018
2019
Q1: 0.21%
Med: 17.25%
Q3: 51.79%
Average-27 pts over 3 years
In 2019, the financial autonomy of MINERVE CONSTRUCTIONS (15.9%) 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
0.0 years2019
2017
2018
2019
Q1: -2.06 years
Med: 0.0 years
Q3: 2.5 years
Good-25 pts over 3 years
In 2019, the repayment capacity of MINERVE CONSTRUCTIONS (0.00) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 201.28. 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
201.283
Interest coverage (2019)
?
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
2017
2018
2019
Liquidity ratio
760.107
142.114
201.283
Interest coverage
90.319
-296.662
-18.462
Sector positioning
Liquidity ratio
201.282019
2017
2018
2019
Q1: 130.37
Med: 290.91
Q3: 860.1
Average-38 pts over 3 years
In 2019, the liquidity ratio of MINERVE CONSTRUCTIONS (201.28) 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
-18.46x2019
2017
2018
2019
Q1: -1.25x
Med: 0.0x
Q3: 3.32x
Average-50 pts over 3 years
In 2019, the interest coverage of MINERVE CONSTRUCTIONS (-18.5x) 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 5211 days. Excellent situation: suppliers finance 5211 days of the operating cycle (retail model).
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
5211 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 MINERVE CONSTRUCTIONS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
Operating WCR
410 745 €
-33 324 €
0 €
Inventory turnover (days)
146
0
0
Customer payment term (days)
0
0
0
Supplier payment term (days)
36
774
5211
Positioning of MINERVE CONSTRUCTIONS in its sector
Comparison with sector Promotion immobilière d'autres bâtiments
Valuation estimate
Based on 80 transactions of similar company sales
(all years),
the value of MINERVE CONSTRUCTIONS is estimated at
368 €
(range 114€ - 1 014€).
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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2019
80 tx
0k€0k€1k€
368 €Range: 114€ - 1 014€
NAF 5 all-time
Valuation method used
Net Income Multiple
157 €
×
2.3x
=369 €
Range: 115€ - 1 014€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 80 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 (Promotion immobilière d'autres bâtiments)
Compare MINERVE CONSTRUCTIONS with other companies in the same sector:
Frequently asked questions about MINERVE CONSTRUCTIONS
What is the revenue of MINERVE CONSTRUCTIONS ?
The revenue of MINERVE CONSTRUCTIONS in 2018 is 466 k€.
Is MINERVE CONSTRUCTIONS profitable?
Yes, MINERVE CONSTRUCTIONS generated a net profit of 157€ in 2019.
Where is the headquarters of MINERVE CONSTRUCTIONS ?
The headquarters of MINERVE CONSTRUCTIONS is located in ERSTEIN (67150), in the department Bas-Rhin.
Where to find the tax return of MINERVE CONSTRUCTIONS ?
The tax return of MINERVE CONSTRUCTIONS 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 MINERVE CONSTRUCTIONS operate?
MINERVE CONSTRUCTIONS operates in the sector Promotion immobilière d'autres bâtiments (NAF code 41.10C). 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