Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2000-03-06 (26 years)Status: ActiveBusiness sector: Travaux d'étanchéificationLocation: MARNES-LA-COQUETTE (92430), Hauts-de-Seine
ACIECO ETANCHEITE : revenue, balance sheet and financial ratios
ACIECO ETANCHEITE is a French company
founded 26 years ago,
specialized in the sector Travaux d'étanchéification.
Based in MARNES-LA-COQUETTE (92430),
this company of category PME
shows in 2025 a revenue of 3.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ACIECO ETANCHEITE (SIREN 429583552)
Indicator
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
3 074 193 €
2 049 644 €
2 790 018 €
3 742 191 €
2 105 981 €
2 371 881 €
1 771 666 €
1 917 250 €
2 027 830 €
3 962 868 €
Net income
561 688 €
403 495 €
204 202 €
585 715 €
80 046 €
272 990 €
200 657 €
100 911 €
135 244 €
477 322 €
EBITDA
767 941 €
528 952 €
280 319 €
817 330 €
157 657 €
418 780 €
328 096 €
201 689 €
201 778 €
707 597 €
Net margin
18.3%
19.7%
7.3%
15.7%
3.8%
11.5%
11.3%
5.3%
6.7%
12.0%
Revenue and income statement
In 2025, ACIECO ETANCHEITE achieves revenue of 3.1 M€. Activity remains stable over the period (CAGR: -2.8%). Vs 2024, growth of +50% (2.0 M€ -> 3.1 M€). After deducting consumption (916 k€), gross margin stands at 2.2 M€, i.e. a rate of 70%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 768 k€, representing 25.0% of 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 562 k€, i.e. 18.3% 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
3 074 193 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 158 406 €
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
767 941 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
743 634 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
561 688 €
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
25.0%
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 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 75%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Cash flow represents 18.7% 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
0.0%
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
75.342%
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
18.691%
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
0.0
Asset age ratio (2025)
?
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
2025
Debt ratio
0.506
63.388
47.31
12.296
0.0
33.271
0.098
0.144
0.0
0.0
Financial autonomy
64.403
45.912
51.397
70.691
71.272
42.011
61.296
52.125
53.036
75.342
Repayment capacity
0.007
2.032
1.488
0.275
0.0
1.26
0.002
0.004
0.0
0.0
Cash flow / Revenue
11.802%
7.215%
7.795%
14.414%
13.118%
5.689%
16.416%
7.59%
19.536%
18.691%
Sector positioning
Debt ratio
0.02025
2023
2024
2025
Q1: 0.77
Med: 13.3
Q3: 41.38
Excellent
In 2025, the debt ratio of ACIECO ETANCHEITE (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
75.34%2025
2023
2024
2025
Q1: 16.74%
Med: 34.77%
Q3: 53.91%
Excellent+13 pts over 3 years
In 2025, the financial autonomy of ACIECO ETANCHEITE (75.3%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
0.0 years2025
2023
2024
2025
Q1: 0.0 years
Med: 0.11 years
Q3: 0.88 years
Excellent-6 pts over 3 years
In 2025, the repayment capacity of ACIECO ETANCHEITE (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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 305.27. 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
305.267
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 ACIECO ETANCHEITE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Liquidity ratio
273.464
285.615
287.751
333.934
270.292
186.802
249.145
176.899
161.769
305.267
Interest coverage
0.0
0.362
1.216
0.801
0.058
0.586
0.0
0.0
0.0
0.0
Sector positioning
Liquidity ratio
305.272025
2023
2024
2025
Q1: 138.69
Med: 188.61
Q3: 249.46
Excellent+33 pts over 3 years
In 2025, the liquidity ratio of ACIECO ETANCHEITE (305.27) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
0.0x2025
2023
2024
2025
Q1: 0.01x
Med: 0.8x
Q3: 2.06x
Average
In 2025, the interest coverage of ACIECO ETANCHEITE (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: 43 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 30 days. The company must finance 13 days of gap between collections and payments. Inventory turnover is 1 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 69 days of revenue, i.e. 590 k€ to permanently finance. Over 2016-2025, WCR increased by +138%, requiring additional financing.
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
589 815 €
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
43 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
30 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
1 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
69 j
WCR and payment terms evolution ACIECO ETANCHEITE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Operating WCR
247 521 €
569 252 €
366 866 €
320 441 €
317 073 €
464 158 €
82 740 €
873 304 €
288 200 €
589 815 €
Inventory turnover (days)
1
2
2
2
2
2
1
2
2
1
Customer payment term (days)
19
73
40
43
32
50
23
71
44
43
Supplier payment term (days)
22
51
48
36
39
83
44
85
77
30
Positioning of ACIECO ETANCHEITE in its sector
Comparison with sector Travaux d'étanchéification
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (22 transactions).
This range of 352 980€ to 2 696 547€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2025
Indicative
352k€763k€2696k€
763 761 €Range: 352 980€ - 2 696 547€
NAF 5 année 2025
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 22 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'étanchéification)
Compare ACIECO ETANCHEITE with other companies in the same sector:
Frequently asked questions about ACIECO ETANCHEITE
What is the revenue of ACIECO ETANCHEITE ?
The revenue of ACIECO ETANCHEITE in 2025 is 3.1 M€.
Is ACIECO ETANCHEITE profitable?
Yes, ACIECO ETANCHEITE generated a net profit of 562 k€ in 2025.
Where is the headquarters of ACIECO ETANCHEITE ?
The headquarters of ACIECO ETANCHEITE is located in MARNES-LA-COQUETTE (92430), in the department Hauts-de-Seine.
Where to find the tax return of ACIECO ETANCHEITE ?
The tax return of ACIECO ETANCHEITE 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 ACIECO ETANCHEITE operate?
ACIECO ETANCHEITE operates in the sector Travaux d'étanchéification (NAF code 43.99A). 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