Employees: 11 (2023.0)Legal category: SA (autres)Size: GECreation date: 1993-01-01 (33 years)Status: ActiveBusiness sector: Construction d'autres bâtimentsLocation: NANTERRE (92000), Hauts-de-Seine
SPIE BATIGNOLLES PAYSAGE : revenue, balance sheet and financial ratios
SPIE BATIGNOLLES PAYSAGE is a French company
founded 33 years ago,
specialized in the sector Construction d'autres bâtiments.
Based in NANTERRE (92000),
this company of category GE
shows in 2024 a revenue of 3.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SPIE BATIGNOLLES PAYSAGE (SIREN 390126431)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
3 127 022 €
2 548 997 €
3 430 850 €
2 143 121 €
1 786 773 €
1 352 495 €
1 179 031 €
1 127 852 €
1 050 092 €
Net income
557 258 €
-2 469 047 €
132 742 €
85 427 €
-17 626 €
114 159 €
43 389 €
169 279 €
190 928 €
EBITDA
-3 880 437 €
-2 827 432 €
-710 608 €
-429 171 €
-243 746 €
-188 917 €
-73 760 €
-193 340 €
-184 948 €
Net margin
17.8%
-96.9%
3.9%
4.0%
-1.0%
8.4%
3.7%
15.0%
18.2%
Revenue and income statement
In 2024, SPIE BATIGNOLLES PAYSAGE achieves revenue of 3.1 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +14.6%. Vs 2023, growth of +23% (2.5 M€ -> 3.1 M€). After deducting consumption (4 k€), gross margin stands at 3.1 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -3.9 M€, representing -124.1% of revenue. Warning negative scissor effect: despite revenue change (+23%), EBITDA varies by -37%, reducing margin by 13.2 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 557 k€, i.e. 17.8% 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
3 127 022 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
3 123 123 €
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
-3 880 437 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-398 469 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
557 258 €
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
-124.0%
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 989%. 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 7%. 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
989.361%
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
7.377%
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
-83.968%
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
-3.681
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
15.02
24.447
22.317
1.454
20.212
126.012
186.915
2421.219
989.361
Financial autonomy
75.685
66.118
69.988
80.02
57.595
35.984
25.765
2.956
7.377
Repayment capacity
-5.284
-5.89
-2.147
-0.191
-1.345
-7.423
-6.678
-1.724
-3.681
Cash flow / Revenue
-6.341%
-8.566%
-21.655%
-14.441%
-21.474%
-20.901%
-22.741%
-198.173%
-83.968%
Sector positioning
Debt ratio
989.362024
2022
2023
2024
Q1: 0.03
Med: 12.73
Q3: 55.62
Watch
In 2024, the debt ratio of SPIE BATIGNOLLES PAYSAGE (989.36) 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
7.38%2024
2022
2023
2024
Q1: 6.61%
Med: 24.84%
Q3: 47.54%
Average-28 pts over 3 years
In 2024, the financial autonomy of SPIE BATIGNOLLES PAYSAGE (7.4%) 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
-3.68 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.01 years
Q3: 1.09 years
Excellent
In 2024, the repayment capacity of SPIE BATIGNOLLES PAYSAGE (-3.68) 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 101.09. 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
101.093
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
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
621.217
458.519
571.11
432.125
253.203
268.023
165.336
123.125
101.093
Interest coverage
-1.427
-2.241
-9.318
-1.537
-46.223
-1.454
-5.907
-87.172
-11.088
Sector positioning
Liquidity ratio
101.092024
2022
2023
2024
Q1: 127.57
Med: 179.6
Q3: 283.39
Watch-24 pts over 3 years
In 2024, the liquidity ratio of SPIE BATIGNOLLES PAYSAGE (101.09) 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
-11.09x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 2.65x
Average
In 2024, the interest coverage of SPIE BATIGNOLLES PAYSAGE (-11.1x) 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: 184 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 107 days. The gap of 77 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 174 days of revenue, i.e. 1.5 M€ to permanently finance. Over 2016-2024, WCR increased by +94%, 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
1 513 854 €
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
184 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
107 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
174 j
WCR and payment terms evolution SPIE BATIGNOLLES PAYSAGE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
778 717 €
1 154 334 €
1 470 252 €
1 061 627 €
239 374 €
812 843 €
2 220 755 €
1 553 282 €
1 513 854 €
Inventory turnover (days)
0
0
0
0
0
1
0
0
0
Customer payment term (days)
31
138
136
149
96
123
149
195
184
Supplier payment term (days)
113
75
84
96
129
109
174
130
107
Positioning of SPIE BATIGNOLLES PAYSAGE 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 SPIE BATIGNOLLES PAYSAGE is estimated at
759 760 €
(range 331 250€ - 2 593 734€).
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
331k€759k€2593k€
759 760 €Range: 331 250€ - 2 593 734€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
3 127 022 €×0.11x
Estimation344 086 €
239 459€ - 1 349 099€
Net Income Multiple20%
557 258 €×2.5x
Estimation1 383 273 €
468 938€ - 4 460 688€
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 SPIE BATIGNOLLES PAYSAGE with other companies in the same sector:
Frequently asked questions about SPIE BATIGNOLLES PAYSAGE
What is the revenue of SPIE BATIGNOLLES PAYSAGE ?
The revenue of SPIE BATIGNOLLES PAYSAGE in 2024 is 3.1 M€.
Is SPIE BATIGNOLLES PAYSAGE profitable?
Yes, SPIE BATIGNOLLES PAYSAGE generated a net profit of 557 k€ in 2024.
Where is the headquarters of SPIE BATIGNOLLES PAYSAGE ?
The headquarters of SPIE BATIGNOLLES PAYSAGE is located in NANTERRE (92000), in the department Hauts-de-Seine.
Where to find the tax return of SPIE BATIGNOLLES PAYSAGE ?
The tax return of SPIE BATIGNOLLES PAYSAGE 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 SPIE BATIGNOLLES PAYSAGE operate?
SPIE BATIGNOLLES PAYSAGE 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