Mitarbeiter: 12 (2023.0)Rechtsform: SCA (commandite par actions)Größe: PMEGründungsdatum: 2015-02-07 (11 Jahre)Status: AktivBranche: Travaux d'installation d'eau et de gaz en tous locauxStandort: ARGENTEUIL (95100), Val-d'Oise
ISISER PARIS : revenue, balance sheet and financial ratios
ISISER PARIS is a French company
founded 11 years ago,
specialized in the sector Travaux d'installation d'eau et de gaz en tous locaux.
Based in ARGENTEUIL (95100),
this company of category PME
shows in 2024 a revenue of 4.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Historique financier - ISISER PARIS (SIREN 809528128)
Kennzahl
2024
2023
2022
2021
2019
2018
2017
Umsatz
4 374 502 €
5 098 370 €
4 119 755 €
3 862 482 €
3 112 392 €
2 862 198 €
1 739 861 €
Nettoergebnis
49 763 €
139 443 €
97 925 €
17 826 €
139 289 €
139 385 €
92 926 €
EBITDA
126 182 €
176 341 €
158 349 €
35 174 €
192 496 €
188 360 €
125 025 €
Nettomarge
1.1%
2.7%
2.4%
0.5%
4.5%
4.9%
5.3%
Umsatz und Gewinn- und Verlustrechnung
In 2024, ISISER PARIS achieves revenue of 4.4 M€. Over the period 2017-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +14.1%. Significant drop of -14% vs 2023. After deducting consumption (2.0 M€), gross margin stands at 2.4 M€, i.e. a rate of 54%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 126 k€, representing 2.9% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 50 k€, i.e. 1.1% 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
4 374 502 €
Bruttomarge (2024)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
2 360 658 €
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
126 182 €
EBIT (2024)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
117 474 €
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 26%. 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 46%. 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 3.7 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 1.2% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
Verschuldungsgrad (2024)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
25.666%
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
2017
2018
2019
2021
2022
2023
2024
Verschuldungsgrad
1.497
0.199
1.682
127.608
83.063
47.8
25.666
Finanzielle Autonomie
42.986
46.431
37.769
25.497
30.767
32.757
46.185
Rückzahlungsfähigkeit
0.03
0.005
0.057
26.316
4.456
2.79
3.706
Cashflow / Umsatz
5.84%
5.146%
4.56%
0.629%
2.709%
2.481%
1.248%
Positionnement sectoriel
Debt ratio
25.672024
2022
2023
2024
Q1: 1.98
Méd: 14.74
Q3: 43.33
Average-15 pts über 3 Jahre
In 2024, the debt ratio of ISISER PARIS (25.67) 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
46.19%2024
2022
2023
2024
Q1: 11.67%
Méd: 37.82%
Q3: 58.38%
Good+13 pts über 3 Jahre
In 2024, the financial autonomy of ISISER PARIS (46.2%) 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
3.71 years2024
2022
2023
2024
Q1: 0.0 years
Méd: 0.07 years
Q3: 1.06 years
Watch
In 2024, the repayment capacity of ISISER PARIS (3.71) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquiditätskennzahlen
The liquidity ratio (= Current assets / Current liabilities) stands at 201.49. 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 2.4x. Financial charges are adequately covered by operations.
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
201.489
Zinsdeckung (2024)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Entwicklung der Liquiditätskennzahlen ISISER PARIS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2017
2018
2019
2021
2022
2023
2024
Liquiditätsquote
161.338
147.473
143.142
195.11
197.226
171.475
201.489
Zinsdeckung
0.0
0.0
0.0
12.404
2.673
1.807
2.397
Positionnement sectoriel
Liquidity ratio
201.492024
2022
2023
2024
Q1: 156.36
Méd: 226.44
Q3: 343.82
Average
In 2024, the liquidity ratio of ISISER PARIS (201.49) 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
2.4x2024
2022
2023
2024
Q1: 0.0x
Méd: 0.0x
Q3: 2.01x
Excellent
In 2024, the interest coverage of ISISER PARIS (2.4x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
Umlaufvermögensbedarf und Zahlungsfristen
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 69 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 52 days. The company must finance 17 days of gap between collections and payments. Inventory turnover is 2 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 90 days of revenue, i.e. 1.1 M€ to permanently finance. Over 2017-2024, WCR increased by +617%, requiring additional financing.
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
52 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
2 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
90 j
Entwicklung des Working Capital und der Zahlungsfristen ISISER PARIS
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2017
2018
2019
2021
2022
2023
2024
BFR d'exploitation
151 664 €
222 221 €
712 644 €
1 425 719 €
1 300 071 €
1 122 508 €
1 088 070 €
Lagerumschlag (Tage)
1
0
1
1
18
14
2
Crédit clients (jours)
33
27
70
87
82
64
69
Crédit fournisseurs (jours)
33
37
73
74
72
68
52
Positionnement de ISISER PARIS dans son secteur
Vergleich mit der Branche Travaux d'installation d'eau et de gaz en tous locaux
Bewertungsschätzung
Indicative estimate only : the number of comparable transactions in this sector is limited (28 transactions).
This range of 173 098€ to 460 714€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
173k€315k€460k€
315 308 €Range: 173 098€ - 460 714€
NAF 5 année 2024
Bewertungsentwicklung
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 28 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 d'installation d'eau et de gaz en tous locaux)
Compare ISISER PARIS with other companies in the same sector:
Yes, ISISER PARIS generated a net profit of 50 k€ in 2024.
Where is the headquarters of ISISER PARIS ?
The headquarters of ISISER PARIS is located in ARGENTEUIL (95100), in the department Val-d'Oise.
Where to find the tax return of ISISER PARIS ?
The tax return of ISISER PARIS 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 ISISER PARIS operate?
ISISER PARIS operates in the sector Travaux d'installation d'eau et de gaz en tous locaux (NAF code 43.22A). 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