Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1989-01-02 (37 years)Status: ActiveBusiness sector: Construction de maisons individuellesLocation: BALLAN-MIRE (37510), Indre-et-Loire
TECNI CONSTRUIRE : revenue, balance sheet and financial ratios
TECNI CONSTRUIRE is a French company
founded 37 years ago,
specialized in the sector Construction de maisons individuelles.
Based in BALLAN-MIRE (37510),
this company of category PME
shows in 2023 a revenue of 1.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - TECNI CONSTRUIRE (SIREN 349262493)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 220 498 €
1 439 316 €
N/C
1 626 016 €
1 628 895 €
2 019 343 €
1 964 357 €
N/C
Net income
-31 434 €
31 659 €
98 673 €
-71 877 €
11 096 €
61 089 €
58 752 €
30 516 €
EBITDA
-5 263 €
58 557 €
N/C
-74 440 €
11 996 €
96 715 €
113 261 €
N/C
Net margin
-2.6%
2.2%
N/C
-4.4%
0.7%
3.0%
3.0%
N/C
Revenue and income statement
In 2023, TECNI CONSTRUIRE achieves revenue of 1.2 M€. Revenue is declining over the period 2017-2023 (CAGR: -7.6%). Significant drop of -15% vs 2022. After deducting consumption (182 k€), gross margin stands at 1.0 M€, i.e. a rate of 85%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -5 k€, representing -0.4% of revenue. Warning negative scissor effect: despite revenue change (-15%), EBITDA varies by -109%, reducing margin by 4.5 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -31 k€ (-2.6% of revenue), which will impact equity.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 220 498 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 038 545 €
EBITDA (2023)
?
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
-5 263 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-21 365 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-31 434 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-0.4%
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 63%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 14%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
62.722%
Financial autonomy (2023)
?
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
13.692%
Cash flow / Revenue (2023)
?
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
-0.432%
Repayment capacity (2023)
?
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
-13.725
Asset age ratio (2023)
?
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
Debt ratio
24.367
16.337
13.847
10.497
143.394
46.031
39.123
62.722
Financial autonomy
12.951
12.619
24.969
11.931
7.755
10.428
10.911
13.692
Repayment capacity
None
0.562
0.537
2.454
-3.18
None
2.183
-13.725
Cash flow / Revenue
None%
4.067%
3.906%
0.626%
-4.614%
None%
3.067%
-0.432%
Sector positioning
Debt ratio
62.722023
2021
2022
2023
Q1: 0.0
Med: 12.08
Q3: 55.11
Average+14 pts over 3 years
In 2023, the debt ratio of TECNI CONSTRUIRE (62.72) 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
13.69%2023
2021
2022
2023
Q1: 5.38%
Med: 23.42%
Q3: 45.31%
Average
In 2023, the financial autonomy of TECNI CONSTRUIRE (13.7%) 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
-13.72 years2023
2022
2023
Q1: 0.0 years
Med: 0.0 years
Q3: 1.0 years
Excellent-50 pts over 2 years
In 2023, the repayment capacity of TECNI CONSTRUIRE (-13.72) 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 127.90. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
127.899
Interest coverage (2023)
?
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
-25.594
Liquidity indicators evolution TECNI CONSTRUIRE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
108.721
111.769
130.096
107.85
113.679
113.102
114.782
127.899
Interest coverage
None
0.805
1.883
4.635
-1.213
None
2.778
-25.594
Sector positioning
Liquidity ratio
127.92023
2021
2022
2023
Q1: 124.74
Med: 178.67
Q3: 285.81
Average
In 2023, the liquidity ratio of TECNI CONSTRUIRE (127.90) 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
-25.59x2023
2022
2023
Q1: 0.0x
Med: 0.0x
Q3: 1.58x
Average-50 pts over 2 years
In 2023, the interest coverage of TECNI CONSTRUIRE (-25.6x) 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: 139 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 31 days. The gap of 108 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 13 days of revenue, i.e. 43 k€ to permanently finance.
Operating WCR (2023)
?
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
43 315 €
Customer credit (2023)
?
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
139 j
Supplier credit (2023)
?
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
31 j
Inventory turnover (2023)
?
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 (2023)
?
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
13 j
WCR and payment terms evolution TECNI CONSTRUIRE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
0 €
165 772 €
115 567 €
76 949 €
87 561 €
0 €
59 429 €
43 315 €
Inventory turnover (days)
0
1
0
1
1
0
0
0
Customer payment term (days)
0
225
99
256
276
0
370
139
Supplier payment term (days)
0
49
25
58
37
0
33
31
Positioning of TECNI CONSTRUIRE 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 TECNI CONSTRUIRE is estimated at
134 299 €
(range 93 462€ - 526 562€).
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 value2023
113 transactions
93k€134k€526k€
134 299 €Range: 93 462€ - 526 562€
NAF 5 all-time
Valuation method used
Revenue Multiple
1 220 498 €
×
0.11x
=134 299 €
Range: 93 462€ - 526 562€
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 de maisons individuelles)
Compare TECNI CONSTRUIRE with other companies in the same sector:
The revenue of TECNI CONSTRUIRE in 2023 is 1.2 M€.
Is TECNI CONSTRUIRE profitable?
TECNI CONSTRUIRE recorded a net loss in 2023.
Where is the headquarters of TECNI CONSTRUIRE ?
The headquarters of TECNI CONSTRUIRE is located in BALLAN-MIRE (37510), in the department Indre-et-Loire.
Where to find the tax return of TECNI CONSTRUIRE ?
The tax return of TECNI CONSTRUIRE 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 TECNI CONSTRUIRE operate?
TECNI CONSTRUIRE 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