Employees: NN (None)Legal category: SCA (commandite par actions)Size: NoneCreation date: 1984-01-10 (42 years)Status: ActiveBusiness sector: Construction d'autres bâtimentsLocation: HESDIN-L'ABBE (62360), Pas-de-Calais
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
NORD CONSTRUCTIONS NOUVELLES : revenue, balance sheet and financial ratios
NORD CONSTRUCTIONS NOUVELLES is a French company
founded 42 years ago,
specialized in the sector Construction d'autres bâtiments.
Based in HESDIN-L'ABBE (62360),
this company of category PME
shows in 2016 a revenue of 49.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - NORD CONSTRUCTIONS NOUVELLES (SIREN 328877220)
Indicator
2016
Revenue
49 114 667 €
Net income
-830 817 €
EBITDA
121 509 €
Net margin
-1.7%
Revenue and income statement
In 2016, NORD CONSTRUCTIONS NOUVELLES achieves revenue of 49.1 M€. After deducting consumption (7.1 M€), gross margin stands at 42.0 M€, i.e. a rate of 86%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 122 k€, representing 0.2% of revenue. The operating margin remains fragile, requiring cost vigilance. Net income is negative at -831 k€ (-1.7% of revenue), which will impact equity.
Revenue (2016)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
49 114 667 €
Gross margin (2016)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
41 994 336 €
EBITDA (2016)
?
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
121 509 €
EBIT (2016)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-438 405 €
Net income (2016)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-830 817 €
EBITDA margin (2016)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
0.2%
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 46%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 31%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 14.0 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 0.4% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
Debt ratio (2016)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
45.77%
Financial autonomy (2016)
?
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
31.215%
Cash flow / Revenue (2016)
?
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
0.442%
Repayment capacity (2016)
?
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
13.975
Asset age ratio (2016)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution NORD CONSTRUCTIONS NOUVELLES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
Debt ratio
45.77
Financial autonomy
31.215
Repayment capacity
13.975
Cash flow / Revenue
0.442%
Sector positioning
Debt ratio
45.772016
2016
Q1: 0.0
Med: 9.32
Q3: 53.02
Average
In 2016, the debt ratio of NORD CONSTRUCTIONS NOUVELLES (45.77) 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
31.21%2016
2016
Q1: 4.29%
Med: 20.91%
Q3: 44.24%
Good
In 2016, the financial autonomy of NORD CONSTRUCTIONS NOUVELLES (31.2%) 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
13.97 years2016
2016
Q1: 0.0 years
Med: 0.01 years
Q3: 0.94 years
Watch
In 2016, the repayment capacity of NORD CONSTRUCTIONS NOUVELLES (13.97) 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 129.81. 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 236.2x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2016)
?
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
129.806
Interest coverage (2016)
?
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
236.198
Liquidity indicators evolution NORD CONSTRUCTIONS NOUVELLES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
Liquidity ratio
129.806
Interest coverage
236.198
Sector positioning
Liquidity ratio
129.812016
2016
Q1: 116.77
Med: 155.13
Q3: 246.15
Average
In 2016, the liquidity ratio of NORD CONSTRUCTIONS NOUVELLES (129.81) 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
236.2x2016
2016
Q1: 0.0x
Med: 0.0x
Q3: 2.75x
Excellent
In 2016, the interest coverage of NORD CONSTRUCTIONS NOUVELLES (236.2x) 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: 65 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 64 days. The company must finance 1 days of gap between collections and payments. Inventory turnover is 1 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 56 days of revenue, i.e. 7.6 M€ to permanently finance.
Operating WCR (2016)
?
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
7 582 813 €
Customer credit (2016)
?
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
65 j
Supplier credit (2016)
?
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
64 j
Inventory turnover (2016)
?
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
1 j
WCR in days of revenue (2016)
?
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
56 j
WCR and payment terms evolution NORD CONSTRUCTIONS NOUVELLES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
Operating WCR
7 582 813 €
Inventory turnover (days)
1
Customer payment term (days)
65
Supplier payment term (days)
64
Positioning of NORD CONSTRUCTIONS NOUVELLES 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 NORD CONSTRUCTIONS NOUVELLES is estimated at
2 303 706 €
(range 1 514 809€ - 8 329 295€).
With an EBITDA of 121 509€, 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 value2016
113 transactions
1514k€2303k€8329k€
2 303 706 €Range: 1 514 809€ - 8 329 295€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
121 509 €×3.6x
Estimation443 294 €
167 054€ - 613 077€
Revenue Multiple30%
49 114 667 €×0.11x
Estimation5 404 395 €
3 761 068€ - 21 189 661€
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 NORD CONSTRUCTIONS NOUVELLES with other companies in the same sector:
Frequently asked questions about NORD CONSTRUCTIONS NOUVELLES
What is the revenue of NORD CONSTRUCTIONS NOUVELLES ?
The revenue of NORD CONSTRUCTIONS NOUVELLES in 2016 is 49.1 M€.
Is NORD CONSTRUCTIONS NOUVELLES profitable?
NORD CONSTRUCTIONS NOUVELLES recorded a net loss in 2016.
Where is the headquarters of NORD CONSTRUCTIONS NOUVELLES ?
The headquarters of NORD CONSTRUCTIONS NOUVELLES is located in HESDIN-L'ABBE (62360), in the department Pas-de-Calais.
Where to find the tax return of NORD CONSTRUCTIONS NOUVELLES ?
The tax return of NORD CONSTRUCTIONS NOUVELLES 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 NORD CONSTRUCTIONS NOUVELLES operate?
NORD CONSTRUCTIONS NOUVELLES 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