Mitarbeiter: 01 (2023.0)Rechtsform: SCA (commandite par actions)Größe: PMEGründungsdatum: 2018-01-01 (8 Jahre)Status: AktivBranche: Travaux de menuiserie bois et PVCStandort: CHALLES-LES-EAUX (73190), Savoie
IDEAL HOME : revenue, balance sheet and financial ratios
IDEAL HOME is a French company
founded 8 years ago,
specialized in the sector Travaux de menuiserie bois et PVC.
Based in CHALLES-LES-EAUX (73190),
this company of category PME
shows in 2024 a revenue of 778 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Historique financier - IDEAL HOME (SIREN 834960270)
Kennzahl
2024
2022
2020
2019
2018
Umsatz
778 055 €
688 706 €
433 973 €
414 237 €
424 820 €
Nettoergebnis
62 547 €
24 330 €
-40 061 €
-8 174 €
-64 258 €
EBITDA
88 206 €
34 437 €
-28 286 €
-2 514 €
-62 016 €
Nettomarge
8.0%
3.5%
-9.2%
-2.0%
-15.1%
Umsatz und Gewinn- und Verlustrechnung
In 2024, IDEAL HOME achieves revenue of 778 k€. Over the period 2018-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +10.6%. Vs 2022, growth of +13% (689 k€ -> 778 k€). After deducting consumption (393 k€), gross margin stands at 385 k€, i.e. a rate of 50%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 88 k€, representing 11.3% of revenue. Positive scissor effect: EBITDA margin improves by +6.3 pts, sign of improved operational efficiency. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 63 k€, i.e. 8.0% of revenue. This profit can be retained or distributed to shareholders.
Umsatz (2024)
?
Umsatz
Definition
Gesamtbetrag der Verkäufe von Waren und Dienstleistungen des Unternehmens.
Formel
Warenverkäufe + Verkaufte Produktion
778 055 €
Bruttomarge (2024)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
385 142 €
EBITDA (2024)
?
EBITDA (Betriebsergebnis vor Abschreibungen)
Definition
Ressource générée par l'activité courante, avant amortissements et charges financières.
Formel
Wertschöpfung - Personalkosten - Steuern
Interpretation
Positiv = rentable Tätigkeit
88 206 €
EBIT (2024)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
73 439 €
Nettoergebnis (2024)
?
Nettoergebnis
Definition
Bénéfice ou perte après toutes les charges, y compris impôts et éléments exceptionnels.
Le compte de résultat détaillé n'est pas disponible pour cette entreprise (liasse simplifiée ou données confidentielles).
Évolution graphique
Anzeigen :
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Aktiva
Chargement des données...
Poste
Brutto
Abschr.
Netto
%
Entwicklung
Données de bilan actif non disponibles pour cette entreprise
Passiva
Chargement des données...
Poste
Jahr
%
Entwicklung
Données de bilan passif non disponibles pour cette entreprise
Solvenz- und Verschuldungskennzahlen
The debt ratio (= Financial debt / Equity x 100) stands at 0%. 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 31%. The balance between equity and debt is satisfactory. Cash flow represents 9.9% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
Verschuldungsgrad (2024)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
0.0%
Finanzielle Autonomie (2024)
?
Finanzielle Autonomie
Definition
Anteil des Eigenkapitals an der Gesamtfinanzierung.
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2018
2019
2020
2022
2024
Verschuldungsgrad
-76.089
-67.074
-55.574
-44.988
0.0
Finanzielle Autonomie
-43.256
-47.642
-79.299
-83.782
31.474
Rückzahlungsfähigkeit
-0.667
-29.782
-2.262
1.258
0.0
Cashflow / Umsatz
-14.816%
-0.38%
-6.149%
5.236%
9.937%
Positionnement sectoriel
Debt ratio
0.02024
2020
2022
2024
Q1: 4.29
Méd: 20.77
Q3: 53.87
Excellent
In 2024, the debt ratio of IDEAL HOME (0.00) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
31.47%2024
2020
2022
2024
Q1: 20.15%
Méd: 40.86%
Q3: 57.83%
Average+15 pts über 3 Jahre
In 2024, the financial autonomy of IDEAL HOME (31.5%) 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
0.0 years2024
2020
2022
2024
Q1: 0.0 years
Méd: 0.35 years
Q3: 1.56 years
Excellent
In 2024, the repayment capacity of IDEAL HOME (0.00) 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.
Liquiditätskennzahlen
The liquidity ratio (= Current assets / Current liabilities) stands at 122.06. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquiditätsquote (2024)
?
Liquiditätsquote
Definition
Fähigkeit, kurzfristige Schulden mit dem Umlaufvermögen zu decken.
Formel
Umlaufvermögen / Kurzfristige Verbindlichkeiten
Interpretation
> 1.5 : Sehr gut 1-1.5 : Angemessen < 1 : Risque de liquidité
122.058
Zinsdeckung (2024)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2018
2019
2020
2022
2024
Liquiditätsquote
70.508
71.491
69.5
65.384
122.058
Zinsdeckung
-4.276
-27.963
-2.326
2.901
0.0
Positionnement sectoriel
Liquidity ratio
122.062024
2020
2022
2024
Q1: 151.49
Méd: 214.55
Q3: 315.38
Watch
In 2024, the liquidity ratio of IDEAL HOME (122.06) 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
0.0x2024
2020
2022
2024
Q1: 0.0x
Méd: 0.53x
Q3: 3.68x
Average
In 2024, the interest coverage of IDEAL HOME (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.
Umlaufvermögensbedarf und Zahlungsfristen
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 10 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 30 days. Favorable situation: supplier credit is longer than customer credit by 20 days. Inventory turnover is 8 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. WCR is negative (-25 days): operations structurally generate cash. Notable WCR improvement over the period (-2284%), freeing up cash.
Operatives Working Capital (2024)
?
Operatives Working Capital
Definition
Besoin de financement généré par le cycle d'exploitation (stocks + créances - dettes fournisseurs).
(Lieferantenverbindlichkeiten / Einkäufe inkl. MwSt.) x 360
Interpretation
Je länger die Frist, desto besser für die Liquidität
30 j
Lagerumschlag (2024)
?
Lagerumschlag (Tage)
Definition
Durchschnittliche Lagerdauer für Waren oder Materialien.
Formel
(Vorräte / Einkaufskosten) x 360
Interpretation
Je niedriger das Verhältnis, desto schneller der Umschlag
8 j
Working Capital in Umsatztagen (2024)
?
Working Capital in Umsatztagen
Definition
Drückt den Betriebskapitalbedarf in Umsatztagen aus.
Formel
(BFR exploitation / CA) x 360
Interpretation
Je weniger Tage, desto besser das Working Capital Management
-25 j
Entwicklung des Working Capital und der Zahlungsfristen IDEAL HOME
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2018
2019
2020
2022
2024
BFR d'exploitation
2 455 €
33 089 €
-15 467 €
-40 145 €
-53 616 €
Lagerumschlag (Tage)
7
19
34
7
8
Crédit clients (jours)
12
22
13
11
10
Crédit fournisseurs (jours)
61
92
63
40
30
Positionnement de IDEAL HOME dans son secteur
Vergleich mit der Branche Travaux de menuiserie bois et PVC
Bewertungsschätzung
Based on 51 transactions of similar company sales
in 2024,
the value of IDEAL HOME is estimated at
144 312 €
(range 72 080€ - 228 365€).
With an EBITDA of 88 206€, the sector multiple of 1.6x is applied.
The price/revenue ratio is 0.14x
(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
51 tx
72k€144k€228k€
144 312 €Range: 72 080€ - 228 365€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
88 206 €×1.6x
Estimation136 827 €
75 689€ - 184 018€
Revenue Multiple30%
778 055 €×0.14x
Estimation111 360 €
58 102€ - 131 564€
Net Income Multiple20%
62 547 €×3.4x
Estimation212 456 €
84 025€ - 484 435€
Bewertungsentwicklung
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 51 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 (Travaux de menuiserie bois et PVC)
Compare IDEAL HOME with other companies in the same sector:
Yes, IDEAL HOME generated a net profit of 63 k€ in 2024.
Where is the headquarters of IDEAL HOME ?
The headquarters of IDEAL HOME is located in CHALLES-LES-EAUX (73190), in the department Savoie.
Where to find the tax return of IDEAL HOME ?
The tax return of IDEAL HOME 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 IDEAL HOME operate?
IDEAL HOME operates in the sector Travaux de menuiserie bois et PVC (NAF code 43.32A). See the 'Sector positioning' section above to compare the company with its competitors.
Item evolution
Drehen Sie Ihr Telefon ins Querformat, um das Diagramm anzuzeigen