Employees: NN (None)Legal category: SCA (commandite par actions)Size: ETICreation date: 1986-05-07 (40 years)Status: ActiveBusiness sector: Construction d'autres bâtimentsLocation: BISCHHEIM (67800), Bas-Rhin
PARIS CONSTRUCTION EST : revenue, balance sheet and financial ratios
PARIS CONSTRUCTION EST is a French company
founded 40 years ago,
specialized in the sector Construction d'autres bâtiments.
Based in BISCHHEIM (67800),
this company of category ETI
shows in 2021 a revenue of 747 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PARIS CONSTRUCTION EST (SIREN 337870034)
Indicator
2021
2020
2019
2018
2016
Revenue
747 057 €
2 320 136 €
3 304 860 €
3 779 625 €
5 228 288 €
Net income
-84 442 €
-629 650 €
62 603 €
476 078 €
-1 364 427 €
EBITDA
-184 983 €
-421 161 €
-63 020 €
-785 478 €
-1 321 294 €
Net margin
-11.3%
-27.1%
1.9%
12.6%
-26.1%
Revenue and income statement
In 2021, PARIS CONSTRUCTION EST achieves revenue of 747 k€. Revenue is declining over the period 2016-2021 (CAGR: -32.2%). Significant drop of -68% vs 2020. After deducting consumption (68 k€), gross margin stands at 679 k€, i.e. a rate of 91%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -185 k€, representing -24.8% of revenue. Warning negative scissor effect: despite revenue change (-68%), EBITDA varies by +56%, reducing margin by 6.6 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -84 k€ (-11.3% of revenue), which will impact equity.
Revenue (2021)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
747 057 €
Gross margin (2021)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
678 794 €
EBITDA (2021)
?
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
-184 983 €
EBIT (2021)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-124 787 €
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-84 442 €
EBITDA margin (2021)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-24.8%
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 -62%. 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 -62%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
-62.313%
Financial autonomy (2021)
?
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
-61.921%
Cash flow / Revenue (2021)
?
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
-24.744%
Repayment capacity (2021)
?
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
-2.066
Solvency indicators evolution PARIS CONSTRUCTION EST
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2018
2019
2020
2021
Debt ratio
-158.333
1580.487
465.291
-83.266
-62.313
Financial autonomy
-5.807
1.021
2.97
-31.973
-61.921
Repayment capacity
-0.31
-0.752
11.474
-0.898
-2.066
Cash flow / Revenue
-25.136%
-21.318%
1.239%
-21.13%
-24.744%
Sector positioning
Debt ratio
-62.312021
2019
2020
2021
Q1: 0.04
Med: 18.5
Q3: 93.13
Excellent-50 pts over 3 years
In 2021, the debt ratio of PARIS CONSTRUCTION EST (-62.31) 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
-61.92%2021
2019
2020
2021
Q1: 4.54%
Med: 22.45%
Q3: 43.24%
Watch
In 2021, the financial autonomy of PARIS CONSTRUCTION EST (-61.9%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
-2.07 years2021
2019
2020
2021
Q1: 0.0 years
Med: 0.01 years
Q3: 1.79 years
Excellent-50 pts over 3 years
In 2021, the repayment capacity of PARIS CONSTRUCTION EST (-2.07) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 84.25. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2021)
?
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
84.248
Interest coverage (2021)
?
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
-1.405
Liquidity indicators evolution PARIS CONSTRUCTION EST
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2018
2019
2020
2021
Liquidity ratio
103.352
125.276
116.048
90.804
84.248
Interest coverage
-0.058
-2.561
-8.356
-1.37
-1.405
Sector positioning
Liquidity ratio
84.252021
2019
2020
2021
Q1: 127.02
Med: 179.46
Q3: 279.01
Watch-8 pts over 3 years
In 2021, the liquidity ratio of PARIS CONSTRUCTION EST (84.25) 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
-1.41x2021
2019
2020
2021
Q1: 0.0x
Med: 0.0x
Q3: 1.89x
Average
In 2021, the interest coverage of PARIS CONSTRUCTION EST (-1.4x) 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: 306 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 330 days. Favorable situation: supplier credit is longer than customer credit by 24 days. Overall, WCR represents 184 days of revenue, i.e. 383 k€ to permanently finance. Notable WCR improvement over the period (-80%), freeing up cash.
Operating WCR (2021)
?
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
382 740 €
Customer credit (2021)
?
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
306 j
Supplier credit (2021)
?
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
330 j
Inventory turnover (2021)
?
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 (2021)
?
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
184 j
WCR and payment terms evolution PARIS CONSTRUCTION EST
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2018
2019
2020
2021
Operating WCR
1 892 117 €
2 434 834 €
2 082 326 €
841 861 €
382 740 €
Inventory turnover (days)
0
1
1
0
0
Customer payment term (days)
139
217
243
183
306
Supplier payment term (days)
176
168
220
161
330
Positioning of PARIS CONSTRUCTION EST in its sector
Comparison with sector Construction d'autres bâtiments
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (23 transactions).
This range of 57 062€ to 434 035€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2021
Indicative
57k€125k€434k€
125 192 €Range: 57 062€ - 434 035€
NAF 5 année 2021
How is this estimate calculated?
This estimate is based on the analysis of 23 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 PARIS CONSTRUCTION EST with other companies in the same sector:
Frequently asked questions about PARIS CONSTRUCTION EST
What is the revenue of PARIS CONSTRUCTION EST ?
The revenue of PARIS CONSTRUCTION EST in 2021 is 747 k€.
Is PARIS CONSTRUCTION EST profitable?
PARIS CONSTRUCTION EST recorded a net loss in 2021.
Where is the headquarters of PARIS CONSTRUCTION EST ?
The headquarters of PARIS CONSTRUCTION EST is located in BISCHHEIM (67800), in the department Bas-Rhin.
Where to find the tax return of PARIS CONSTRUCTION EST ?
The tax return of PARIS CONSTRUCTION EST 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 PARIS CONSTRUCTION EST operate?
PARIS CONSTRUCTION EST 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