Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2010-03-15 (16 years)Status: ActiveBusiness sector: Construction de maisons individuellesLocation: MONTPELLIER (34070), Herault
ST CONSTRUCTION : revenue, balance sheet and financial ratios
ST CONSTRUCTION is a French company
founded 16 years ago,
specialized in the sector Construction de maisons individuelles.
Based in MONTPELLIER (34070),
this company of category PME
shows in 2025 a revenue of 61 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ST CONSTRUCTION (SIREN 521177899)
Indicator
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
61 000 €
193 000 €
N/C
N/C
N/C
N/C
116 666 €
N/C
64 000 €
82 000 €
-143 198 €
225 414 €
Net income
25 616 €
94 606 €
-2 529 €
8 466 €
-2 189 €
-2 490 €
68 728 €
-4 451 €
61 167 €
95 093 €
-331 969 €
-91 250 €
EBITDA
25 617 €
92 207 €
-2 529 €
-3 113 €
-2 190 €
-2 475 €
68 799 €
-4 352 €
61 300 €
80 043 €
-159 751 €
-65 153 €
Net margin
42.0%
49.0%
N/C
N/C
N/C
N/C
58.9%
N/C
95.6%
116.0%
231.8%
-40.5%
Revenue and income statement
In 2025, ST CONSTRUCTION achieves revenue of 61 k€. Revenue is declining over the period 2014-2025 (CAGR: -11.2%). Significant drop of -68% vs 2024. After deducting consumption (34 k€), gross margin stands at 27 k€, i.e. a rate of 44%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 26 k€, representing 42.0% of revenue. Warning negative scissor effect: despite revenue change (-68%), EBITDA varies by -72%, reducing margin by 5.8 pts. This reflects costs rising faster than revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 26 k€, i.e. 42.0% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
61 000 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
26 631 €
EBITDA (2025)
?
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
25 617 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
25 616 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
25 616 €
EBITDA margin (2025)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
42.0%
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 23%. 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 54%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.8 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 42.0% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
Debt ratio (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
22.832%
Financial autonomy (2025)
?
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
54.277%
Cash flow / Revenue (2025)
?
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
41.993%
Repayment capacity (2025)
?
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
0.765
Solvency indicators evolution ST CONSTRUCTION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Debt ratio
331.342
-90.392
-159.447
-163.2
-87.598
-78.627
-86.6
-81.899
-103.651
-96.033
28.977
22.832
Financial autonomy
16.527
-1585.421
-140.44
-129.381
-248557.143
-167.203
-254.119
-455.681
-688.234
-748.488
50.382
54.277
Repayment capacity
-2.39
-0.698
2.612
2.659
-20.545
0.408
-13.27
-15.095
3.903
-13.066
0.184
0.765
Cash flow / Revenue
-41.86%
231.825%
115.967%
95.573%
None%
58.91%
None%
None%
None%
None%
49.019%
41.993%
Sector positioning
Debt ratio
22.832025
2023
2024
2025
Q1: 0.61
Med: 12.76
Q3: 36.19
Average+36 pts over 3 years
In 2025, the debt ratio of ST CONSTRUCTION (22.83) 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
54.28%2025
2023
2024
2025
Q1: 16.67%
Med: 36.28%
Q3: 57.14%
Good+48 pts over 3 years
In 2025, the financial autonomy of ST CONSTRUCTION (54.3%) 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
0.77 years2025
2023
2024
2025
Q1: 0.0 years
Med: 0.08 years
Q3: 0.9 years
Average+46 pts over 3 years
In 2025, the repayment capacity of ST CONSTRUCTION (0.77) 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 300.03. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2025)
?
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
300.028
Interest coverage (2025)
?
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
0.0
Liquidity indicators evolution ST CONSTRUCTION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Liquidity ratio
291.696
39.632
417.327
530.907
0.323
73.675
74.601
54.803
133.564
77.105
285.562
300.028
Interest coverage
-5.18
-0.467
0.192
0.284
-1.402
0.102
-0.646
0.0
-2.763
0.0
0.0
0.0
Sector positioning
Liquidity ratio
300.032025
2023
2024
2025
Q1: 139.03
Med: 206.3
Q3: 306.63
Good+48 pts over 3 years
In 2025, the liquidity ratio of ST CONSTRUCTION (300.03) 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
0.0x2025
2023
2024
2025
Q1: 0.0x
Med: 0.0x
Q3: 2.45x
Average
In 2025, the interest coverage of ST CONSTRUCTION (0.0x) 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 19 days. Favorable situation: supplier credit is longer than customer credit by 19 days. Overall, WCR represents 328 days of revenue, i.e. 56 k€ to permanently finance. Notable WCR improvement over the period (-84%), freeing up cash.
Operating WCR (2025)
?
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
55 579 €
Customer credit (2025)
?
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
0 j
Supplier credit (2025)
?
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
19 j
Inventory turnover (2025)
?
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 (2025)
?
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
328 j
WCR and payment terms evolution ST CONSTRUCTION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Operating WCR
351 700 €
-2 966 €
97 652 €
64 447 €
0 €
-2 021 €
0 €
0 €
0 €
0 €
80 772 €
55 579 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
0
0
0
Customer payment term (days)
518
0
360
344
0
0
0
0
0
0
0
0
Supplier payment term (days)
47
398
373
282
111
42
456
377
418
707
12
19
Positioning of ST CONSTRUCTION in its sector
Comparison with sector Construction de maisons individuelles
Valuation estimate
Based on 113 transactions of similar company sales
(all years),
the value of ST CONSTRUCTION is estimated at
61 459 €
(range 23 322€ - 113 530€).
With an EBITDA of 25 617€, 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 value2025
113 transactions
23k€61k€113k€
61 459 €Range: 23 322€ - 113 530€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
25 617 €×3.6x
Estimation93 457 €
35 219€ - 129 251€
Revenue Multiple30%
61 000 €×0.11x
Estimation6 712 €
4 671€ - 26 317€
Net Income Multiple20%
25 616 €×2.5x
Estimation63 586 €
21 556€ - 205 049€
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 de maisons individuelles)
Compare ST CONSTRUCTION with other companies in the same sector:
Yes, ST CONSTRUCTION generated a net profit of 26 k€ in 2025.
Where is the headquarters of ST CONSTRUCTION ?
The headquarters of ST CONSTRUCTION is located in MONTPELLIER (34070), in the department Herault.
Where to find the tax return of ST CONSTRUCTION ?
The tax return of ST 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 ST CONSTRUCTION operate?
ST CONSTRUCTION operates in the sector Construction de maisons individuelles (NAF code 41.20A). 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