Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2013-04-02 (13 years)Status: ActiveBusiness sector: Construction d'autres bâtimentsLocation: PARCIEUX (01600), Ain
RICHARD CONSTRUCTION : revenue, balance sheet and financial ratios
RICHARD CONSTRUCTION is a French company
founded 13 years ago,
specialized in the sector Construction d'autres bâtiments.
Based in PARCIEUX (01600),
this company of category PME
shows in 2024 a revenue of 7.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - RICHARD CONSTRUCTION (SIREN 792166126)
Indicator
2024
2023
2022
2021
2019
2018
2017
2016
Revenue
7 215 948 €
10 099 339 €
N/C
7 192 350 €
6 919 845 €
5 988 812 €
5 171 003 €
N/C
Net income
257 820 €
398 533 €
198 668 €
194 365 €
208 032 €
114 444 €
159 818 €
19 928 €
EBITDA
354 032 €
621 407 €
N/C
229 975 €
317 634 €
160 610 €
310 064 €
-4 914 777 €
Net margin
3.6%
3.9%
N/C
2.7%
3.0%
1.9%
3.1%
N/C
Revenue and income statement
In 2024, RICHARD CONSTRUCTION achieves revenue of 7.2 M€. Revenue is growing positively over 8 years (CAGR: +4.9%). Significant drop of -29% vs 2023. After deducting consumption (1.9 M€), gross margin stands at 5.3 M€, i.e. a rate of 73%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 354 k€, representing 4.9% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 258 k€, i.e. 3.6% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
7 215 948 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
5 286 373 €
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
354 032 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
277 965 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
257 820 €
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
4.9%
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 28%. 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 39%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.9 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 4.1% 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
28.072%
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
39.068%
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
4.101%
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
0.908
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 RICHARD CONSTRUCTION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2021
2022
2023
2024
Debt ratio
91.1
96.613
56.543
38.481
64.02
43.819
37.619
28.072
Financial autonomy
13.061
19.801
20.637
25.761
26.635
31.369
25.647
39.068
Repayment capacity
4.826
1.811
1.881
1.355
1.953
None
0.664
0.908
Cash flow / Revenue
3390.4%
3.372%
2.117%
2.57%
3.609%
None%
5.001%
4.101%
Sector positioning
Debt ratio
28.072024
2022
2023
2024
Q1: 0.03
Med: 12.73
Q3: 55.62
Average
In 2024, the debt ratio of RICHARD CONSTRUCTION (28.07) 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
39.07%2024
2022
2023
2024
Q1: 6.61%
Med: 24.84%
Q3: 47.54%
Good+6 pts over 3 years
In 2024, the financial autonomy of RICHARD CONSTRUCTION (39.1%) 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
0.91 years2024
2023
2024
Q1: 0.0 years
Med: 0.01 years
Q3: 1.09 years
Average+10 pts over 2 years
In 2024, the repayment capacity of RICHARD CONSTRUCTION (0.91) 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 179.60. 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 1.1x. Coverage is limited: any activity downturn would jeopardize interest payments.
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
179.601
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
1.082
Liquidity indicators evolution RICHARD CONSTRUCTION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2021
2022
2023
2024
Liquidity ratio
128.683
152.042
133.534
141.874
132.505
132.538
153.566
179.601
Interest coverage
-0.201
35.727
11.498
2.218
0.822
None
1.013
1.082
Sector positioning
Liquidity ratio
179.62024
2022
2023
2024
Q1: 127.57
Med: 179.6
Q3: 283.39
Good+22 pts over 3 years
In 2024, the liquidity ratio of RICHARD CONSTRUCTION (179.60) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
1.08x2024
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 2.65x
Good
In 2024, the interest coverage of RICHARD CONSTRUCTION (1.1x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 51 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 54 days. Favorable situation: supplier credit is longer than customer credit by 3 days. Inventory turnover is 1 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 45 days of revenue, i.e. 908 k€ to permanently finance.
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
907 838 €
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
51 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
54 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
45 j
WCR and payment terms evolution RICHARD CONSTRUCTION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2021
2022
2023
2024
Operating WCR
0 €
925 092 €
1 124 280 €
1 506 312 €
1 431 278 €
0 €
1 833 232 €
907 838 €
Inventory turnover (days)
0
2
2
2
2
0
1
1
Customer payment term (days)
0
65
66
73
65
0
67
51
Supplier payment term (days)
68
70
76
75
75
0
65
54
Positioning of RICHARD 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 RICHARD CONSTRUCTION is estimated at
1 011 997 €
(range 452 531€ - 2 239 851€).
With an EBITDA of 354 032€, 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 value2024
113 transactions
452k€1011k€2239k€
1 011 997 €Range: 452 531€ - 2 239 851€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
354 032 €×3.6x
Estimation1 291 592 €
486 734€ - 1 786 277€
Revenue Multiple30%
7 215 948 €×0.11x
Estimation794 016 €
552 578€ - 3 113 194€
Net Income Multiple20%
257 820 €×2.5x
Estimation639 983 €
216 958€ - 2 063 774€
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 RICHARD CONSTRUCTION with other companies in the same sector:
Frequently asked questions about RICHARD CONSTRUCTION
What is the revenue of RICHARD CONSTRUCTION ?
The revenue of RICHARD CONSTRUCTION in 2024 is 7.2 M€.
Is RICHARD CONSTRUCTION profitable?
Yes, RICHARD CONSTRUCTION generated a net profit of 258 k€ in 2024.
Where is the headquarters of RICHARD CONSTRUCTION ?
The headquarters of RICHARD CONSTRUCTION is located in PARCIEUX (01600), in the department Ain.
Where to find the tax return of RICHARD CONSTRUCTION ?
The tax return of RICHARD 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 RICHARD CONSTRUCTION operate?
RICHARD 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