Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2019-04-17 (7 years)Status: ActiveBusiness sector: Construction de maisons individuellesLocation: NICE (06300), Alpes-Maritimes
ORRSA CONSTRUCTION : revenue, balance sheet and financial ratios
ORRSA CONSTRUCTION is a French company
founded 7 years ago,
specialized in the sector Construction de maisons individuelles.
Based in NICE (06300),
this company of category PME
shows in 2021 a revenue of 3.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ORRSA CONSTRUCTION (SIREN 849942693)
Indicator
2022
2021
2020
2019
Revenue
N/C
3 354 465 €
2 150 187 €
1 865 485 €
Net income
33 863 €
126 692 €
135 851 €
34 484 €
EBITDA
N/C
686 078 €
232 149 €
48 840 €
Net margin
N/C
3.8%
6.3%
1.8%
Revenue and income statement
In 2022, ORRSA CONSTRUCTION generates positive net income of 34 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2019-2022: 34 k€ -> 34 k€.
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
33 863 €
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 0%. 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 12%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
0.0%
Financial autonomy (2022)
?
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
11.598%
Asset age ratio (2022)
?
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
2019
2020
2021
2022
Debt ratio
0.0
0.0
39.185
0.0
Financial autonomy
5.192
11.47
20.693
11.598
Repayment capacity
0.0
0.0
0.117
None
Cash flow / Revenue
1.855%
6.569%
14.854%
None%
Sector positioning
Debt ratio
0.02022
2020
2021
2022
Q1: 0.0
Med: 13.82
Q3: 67.25
Excellent
In 2022, the debt ratio of ORRSA CONSTRUCTION (0.00) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
11.6%2022
2020
2021
2022
Q1: 4.13%
Med: 21.32%
Q3: 44.0%
Average
In 2022, the financial autonomy of ORRSA CONSTRUCTION (11.6%) 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
0.12 years2021
2020
2021
Q1: 0.0 years
Med: 0.0 years
Q3: 1.43 years
Average+27 pts over 2 years
In 2021, the repayment capacity of ORRSA CONSTRUCTION (0.12) 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 107.97. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2022)
?
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
107.975
Liquidity indicators evolution ORRSA CONSTRUCTION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2019
2020
2021
2022
Liquidity ratio
105.244
221.486
135.518
107.975
Interest coverage
0.766
-0.001
0.0
None
Sector positioning
Liquidity ratio
107.972022
2020
2021
2022
Q1: 122.21
Med: 173.43
Q3: 266.7
Watch-37 pts over 3 years
In 2022, the liquidity ratio of ORRSA CONSTRUCTION (107.97) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
0.0x2021
2020
2021
Q1: 0.0x
Med: 0.0x
Q3: 1.23x
Average
In 2021, the interest coverage of ORRSA CONSTRUCTION (0.0x) 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: 134 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 513 days. Excellent situation: suppliers finance 379 days of the operating cycle (retail model).
Operating WCR (2022)
?
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 (2022)
?
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
134 j
Supplier credit (2022)
?
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
513 j
Inventory turnover (2022)
?
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 ORRSA CONSTRUCTION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2021
2022
Operating WCR
640 943 €
185 131 €
244 440 €
0 €
Inventory turnover (days)
0
17
3
0
Customer payment term (days)
113
80
64
134
Supplier payment term (days)
113
19
25
513
Positioning of ORRSA CONSTRUCTION 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 ORRSA CONSTRUCTION is estimated at
84 057 €
(range 28 496€ - 271 063€).
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 value2022
113 transactions
28k€84k€271k€
84 057 €Range: 28 496€ - 271 063€
NAF 5 all-time
Valuation method used
Net Income Multiple
33 863 €
×
2.5x
=84 058 €
Range: 28 496€ - 271 063€
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 de maisons individuelles)
Compare ORRSA CONSTRUCTION with other companies in the same sector:
Frequently asked questions about ORRSA CONSTRUCTION
What is the revenue of ORRSA CONSTRUCTION ?
The revenue of ORRSA CONSTRUCTION in 2021 is 3.4 M€.
Is ORRSA CONSTRUCTION profitable?
Yes, ORRSA CONSTRUCTION generated a net profit of 34 k€ in 2022.
Where is the headquarters of ORRSA CONSTRUCTION ?
The headquarters of ORRSA CONSTRUCTION is located in NICE (06300), in the department Alpes-Maritimes.
Where to find the tax return of ORRSA CONSTRUCTION ?
The tax return of ORRSA CONSTRUCTION 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 ORRSA CONSTRUCTION operate?
ORRSA CONSTRUCTION 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