Employees: 12 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: GECreation date: 1995-11-17 (30 years)Status: ActiveBusiness sector: Construction de routes et autoroutesLocation: SAINTE-MARIE-DE-RE (17740), Charente-Maritime
RE TRAVAUX PUBLICS : revenue, balance sheet and financial ratios
RE TRAVAUX PUBLICS is a French company
founded 30 years ago,
specialized in the sector Construction de routes et autoroutes.
Based in SAINTE-MARIE-DE-RE (17740),
this company of category GE
shows in 2024 a revenue of 6.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - RE TRAVAUX PUBLICS (SIREN 403004765)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
6 500 180 €
7 111 716 €
7 006 432 €
5 789 057 €
6 197 103 €
5 731 917 €
4 971 413 €
6 279 807 €
5 822 252 €
Net income
-346 153 €
-82 373 €
77 406 €
54 403 €
51 903 €
36 648 €
-41 925 €
160 186 €
88 805 €
EBITDA
-242 258 €
-19 054 €
132 646 €
-96 500 €
93 091 €
145 038 €
-65 608 €
206 667 €
105 102 €
Net margin
-5.3%
-1.2%
1.1%
0.9%
0.8%
0.6%
-0.8%
2.6%
1.5%
Revenue and income statement
In 2024, RE TRAVAUX PUBLICS achieves revenue of 6.5 M€. Revenue is growing positively over 9 years (CAGR: +1.4%). Slight decline of -9% vs 2023. After deducting consumption (363 k€), gross margin stands at 6.1 M€, i.e. a rate of 94%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -242 k€, representing -3.7% of revenue. Warning negative scissor effect: despite revenue change (-9%), EBITDA varies by -1171%, reducing margin by 3.5 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -346 k€ (-5.3% 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
6 500 180 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
6 137 249 €
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
-242 258 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-340 737 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-346 153 €
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
-3.7%
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 355%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 10%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
354.839%
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
10.412%
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
-4.171%
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
-4.707
Asset age ratio (2024)
?
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
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
65.572
0.277
38.055
95.654
19.849
28.548
0.049
115.703
354.839
Financial autonomy
15.723
30.715
22.564
22.493
22.676
30.189
29.009
17.549
10.412
Repayment capacity
2.17
0.007
-6.617
4.464
1.215
-3.01
0.003
-32.954
-4.707
Cash flow / Revenue
2.319%
3.919%
-0.653%
2.249%
1.721%
-1.174%
2.059%
-0.348%
-4.171%
Sector positioning
Debt ratio
354.842024
2022
2023
2024
Q1: 1.71
Med: 21.57
Q3: 63.35
Watch+50 pts over 3 years
In 2024, the debt ratio of RE TRAVAUX PUBLICS (354.84) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
10.41%2024
2022
2023
2024
Q1: 14.32%
Med: 33.76%
Q3: 51.7%
Average-22 pts over 3 years
In 2024, the financial autonomy of RE TRAVAUX PUBLICS (10.4%) 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
-4.71 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.34 years
Q3: 1.88 years
Excellent
In 2024, the repayment capacity of RE TRAVAUX PUBLICS (-4.71) 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 150.87. 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
150.874
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
-19.179
Liquidity indicators evolution RE TRAVAUX PUBLICS
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
148.299
129.35
126.04
164.733
144.42
142.39
134.704
137.516
150.874
Interest coverage
0.09
0.374
-1.922
1.142
1.101
-1.042
0.682
-80.293
-19.179
Sector positioning
Liquidity ratio
150.872024
2022
2023
2024
Q1: 140.21
Med: 183.24
Q3: 251.75
Average+7 pts over 3 years
In 2024, the liquidity ratio of RE TRAVAUX PUBLICS (150.87) 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
-19.18x2024
2022
2023
2024
Q1: -0.03x
Med: 0.84x
Q3: 6.64x
Average-26 pts over 3 years
In 2024, the interest coverage of RE TRAVAUX PUBLICS (-19.2x) 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: 94 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 62 days. The gap of 32 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Inventory turnover is 1 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 92 days of revenue, i.e. 1.7 M€ to permanently finance. Over 2016-2024, WCR increased by +32%, requiring additional financing.
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
1 659 431 €
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
94 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
62 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
1 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
92 j
WCR and payment terms evolution RE TRAVAUX PUBLICS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
1 256 093 €
768 711 €
1 622 769 €
1 682 891 €
1 669 252 €
1 026 226 €
1 553 466 €
2 084 373 €
1 659 431 €
Inventory turnover (days)
1
1
2
1
1
1
0
1
1
Customer payment term (days)
104
52
102
101
105
71
69
108
94
Supplier payment term (days)
69
45
97
63
75
54
66
83
62
Positioning of RE TRAVAUX PUBLICS in its sector
Comparison with sector Construction de routes et autoroutes
Valuation estimate
Based on 67 transactions of similar company sales
(all years),
the value of RE TRAVAUX PUBLICS is estimated at
876 637 €
(range 582 636€ - 1 671 267€).
The price/revenue ratio is 0.13x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
67 tx
582k€876k€1671k€
876 637 €Range: 582 636€ - 1 671 267€
NAF 5 all-time
Valuation method used
Revenue Multiple
6 500 180 €
×
0.13x
=876 637 €
Range: 582 636€ - 1 671 267€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 67 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 routes et autoroutes)
Compare RE TRAVAUX PUBLICS with other companies in the same sector:
Frequently asked questions about RE TRAVAUX PUBLICS
What is the revenue of RE TRAVAUX PUBLICS ?
The revenue of RE TRAVAUX PUBLICS in 2024 is 6.5 M€.
Is RE TRAVAUX PUBLICS profitable?
RE TRAVAUX PUBLICS recorded a net loss in 2024.
Where is the headquarters of RE TRAVAUX PUBLICS ?
The headquarters of RE TRAVAUX PUBLICS is located in SAINTE-MARIE-DE-RE (17740), in the department Charente-Maritime.
Where to find the tax return of RE TRAVAUX PUBLICS ?
The tax return of RE TRAVAUX PUBLICS 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 RE TRAVAUX PUBLICS operate?
RE TRAVAUX PUBLICS operates in the sector Construction de routes et autoroutes (NAF code 42.11Z). 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