Employees: 32 (2023.0)Legal category: SA (autres)Size: ETICreation date: 1954-01-01 (72 years)Status: ActiveBusiness sector: Construction d'autres bâtimentsLocation: PARIS (75005), Paris
PARIS-OUEST CONSTRUCTION : revenue, balance sheet and financial ratios
PARIS-OUEST CONSTRUCTION is a French company
founded 72 years ago,
specialized in the sector Construction d'autres bâtiments.
Based in PARIS (75005),
this company of category ETI
shows in 2024 a revenue of 110.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PARIS-OUEST CONSTRUCTION (SIREN 542062617)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
110 248 477 €
128 614 263 €
130 378 933 €
114 614 059 €
90 480 556 €
69 737 615 €
76 202 674 €
76 441 130 €
78 957 736 €
Net income
-951 988 €
534 069 €
997 731 €
774 498 €
-22 546 €
185 611 €
125 228 €
-130 300 €
270 866 €
EBITDA
-172 059 €
2 784 150 €
3 730 033 €
1 328 341 €
-540 776 €
-794 085 €
-4 063 312 €
-2 544 737 €
912 513 €
Net margin
-0.9%
0.4%
0.8%
0.7%
-0.0%
0.3%
0.2%
-0.2%
0.3%
Revenue and income statement
In 2024, PARIS-OUEST CONSTRUCTION achieves revenue of 110.2 M€. Revenue is growing positively over 9 years (CAGR: +4.3%). Significant drop of -14% vs 2023. After deducting consumption (10.2 M€), gross margin stands at 100.1 M€, i.e. a rate of 91%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -172 k€, representing -0.2% of revenue. Warning negative scissor effect: despite revenue change (-14%), EBITDA varies by -106%, reducing margin by 2.3 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -952 k€ (-0.9% 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
110 248 477 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
100 058 888 €
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
-172 059 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-1 529 059 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-951 988 €
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
-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 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 10%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Cash flow represents 0.4% 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
0.0%
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
9.657%
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
0.438%
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
0.0
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution PARIS-OUEST CONSTRUCTION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.0
0.007
0.0
0.015
0.0
0.0
0.0
0.0
0.0
Financial autonomy
11.474
10.784
13.507
13.79
12.356
13.37
14.263
13.647
9.657
Repayment capacity
0.0
0.0
0.0
-0.001
0.0
0.0
0.0
0.0
0.0
Cash flow / Revenue
2.273%
-3.089%
-4.075%
-1.412%
-0.709%
0.021%
2.996%
2.031%
0.438%
Sector positioning
Debt ratio
0.02024
2022
2023
2024
Q1: 0.03
Med: 12.73
Q3: 55.62
Excellent
In 2024, the debt ratio of PARIS-OUEST 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
9.66%2024
2022
2023
2024
Q1: 6.61%
Med: 24.84%
Q3: 47.54%
Average-9 pts over 3 years
In 2024, the financial autonomy of PARIS-OUEST CONSTRUCTION (9.7%) 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
0.0 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.01 years
Q3: 1.09 years
Excellent
In 2024, the repayment capacity of PARIS-OUEST CONSTRUCTION (0.00) 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 123.87. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
123.866
Interest coverage (2024)
?
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
-31.507
Liquidity indicators evolution PARIS-OUEST CONSTRUCTION
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
171.784
147.797
143.791
153.599
129.304
114.43
120.98
139.738
123.866
Interest coverage
3.364
-1.076
-0.6
-3.047
-7.856
1.901
0.794
1.301
-31.507
Sector positioning
Liquidity ratio
123.872024
2022
2023
2024
Q1: 127.57
Med: 179.6
Q3: 283.39
Watch
In 2024, the liquidity ratio of PARIS-OUEST CONSTRUCTION (123.87) 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
-31.51x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 2.65x
Average-34 pts over 3 years
In 2024, the interest coverage of PARIS-OUEST CONSTRUCTION (-31.5x) 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: 121 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 76 days. The gap of 45 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 48 days of revenue, i.e. 14.7 M€ to permanently finance. Notable WCR improvement over the period (-30%), freeing up cash.
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
14 704 942 €
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
121 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
76 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
48 j
WCR and payment terms evolution PARIS-OUEST CONSTRUCTION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
20 942 750 €
15 318 802 €
11 179 694 €
16 465 748 €
16 975 057 €
15 743 387 €
23 940 180 €
25 558 226 €
14 704 942 €
Inventory turnover (days)
1
0
0
0
0
0
0
0
0
Customer payment term (days)
100
91
68
102
77
59
79
93
121
Supplier payment term (days)
100
100
81
91
92
78
67
69
76
Positioning of PARIS-OUEST CONSTRUCTION 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 PARIS-OUEST CONSTRUCTION is estimated at
12 131 330 €
(range 8 442 529€ - 47 564 769€).
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
8442k€12131k€47564k€
12 131 330 €Range: 8 442 529€ - 47 564 769€
NAF 5 all-time
Valuation method used
Revenue Multiple
110 248 477 €
×
0.11x
=12 131 331 €
Range: 8 442 530€ - 47 564 770€
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 d'autres bâtiments)
Compare PARIS-OUEST CONSTRUCTION with other companies in the same sector:
Frequently asked questions about PARIS-OUEST CONSTRUCTION
What is the revenue of PARIS-OUEST CONSTRUCTION ?
The revenue of PARIS-OUEST CONSTRUCTION in 2024 is 110.2 M€.
Is PARIS-OUEST CONSTRUCTION profitable?
PARIS-OUEST CONSTRUCTION recorded a net loss in 2024.
Where is the headquarters of PARIS-OUEST CONSTRUCTION ?
The headquarters of PARIS-OUEST CONSTRUCTION is located in PARIS (75005), in the department Paris.
Where to find the tax return of PARIS-OUEST CONSTRUCTION ?
The tax return of PARIS-OUEST 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 PARIS-OUEST CONSTRUCTION operate?
PARIS-OUEST CONSTRUCTION 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