Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2013-09-20 (12 years)Status: ActiveBusiness sector: Travaux d'isolationLocation: SAINT-LEGER-DE-LINIERES (49070), Maine-et-Loire
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
AICP ISOLATION : revenue, balance sheet and financial ratios
AICP ISOLATION is a French company
founded 12 years ago,
specialized in the sector Travaux d'isolation.
Based in SAINT-LEGER-DE-LINIERES (49070),
this company of category PME
shows in 2022 a revenue of 1.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - AICP ISOLATION (SIREN 797540192)
Indicator
2024
2023
2022
2021
2020
2018
Revenue
N/C
N/C
1 565 882 €
N/C
N/C
N/C
Net income
19 581 €
10 560 €
603 €
85 160 €
101 820 €
46 374 €
EBITDA
N/C
N/C
14 060 €
N/C
N/C
N/C
Net margin
N/C
N/C
0.0%
N/C
N/C
N/C
Revenue and income statement
In 2024, AICP ISOLATION generates positive net income of 20 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2018-2024: 46 k€ -> 20 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
19 581 €
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 11%. 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 66%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2024)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
11.471%
Financial autonomy (2024)
?
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
66.266%
Asset age ratio (2024)
?
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
2018
2020
2021
2022
2023
2024
Debt ratio
19.989
25.795
26.348
31.957
21.279
11.471
Financial autonomy
59.503
59.915
48.806
52.268
59.795
66.266
Repayment capacity
None
None
None
6.262
None
None
Cash flow / Revenue
None%
None%
None%
1.626%
None%
None%
Sector positioning
Debt ratio
11.472024
2022
2023
2024
Q1: 0.52
Med: 13.18
Q3: 45.45
Good-10 pts over 3 years
In 2024, the debt ratio of AICP ISOLATION (11.47) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
66.27%2024
2022
2023
2024
Q1: 10.35%
Med: 33.63%
Q3: 54.43%
Excellent
In 2024, the financial autonomy of AICP ISOLATION (66.3%) 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
6.26 years2022
2022
Q1: 0.0 years
Med: 0.16 years
Q3: 1.68 years
Watch
In 2022, the repayment capacity of AICP ISOLATION (6.26) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 274.15. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2024)
?
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
274.155
Liquidity indicators evolution AICP ISOLATION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2018
2020
2021
2022
2023
2024
Liquidity ratio
241.012
329.697
194.292
232.527
257.375
274.155
Interest coverage
None
None
None
20.156
None
None
Sector positioning
Liquidity ratio
274.152024
2022
2023
2024
Q1: 139.62
Med: 199.69
Q3: 307.67
Good+6 pts over 3 years
In 2024, the liquidity ratio of AICP ISOLATION (274.15) 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
20.16x2022
2022
Q1: 0.0x
Med: 0.19x
Q3: 2.2x
Excellent
In 2022, the interest coverage of AICP ISOLATION (20.2x) 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.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments.
Operating WCR (2024)
?
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
0 €
Customer credit (2024)
?
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 (2024)
?
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
0 j
Inventory turnover (2024)
?
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 and payment terms evolution AICP ISOLATION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2020
2021
2022
2023
2024
Operating WCR
0 €
0 €
0 €
516 068 €
0 €
0 €
Inventory turnover (days)
0
0
0
15
0
0
Customer payment term (days)
0
0
0
85
0
0
Supplier payment term (days)
0
0
0
60
0
0
Positioning of AICP ISOLATION in its sector
Comparison with sector Travaux d'isolation
Valuation estimate
Based on 58 transactions of similar company sales
(all years),
the value of AICP ISOLATION is estimated at
71 858 €
(range 36 228€ - 209 448€).
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
58 tx
36k€71k€209k€
71 858 €Range: 36 228€ - 209 448€
NAF 5 all-time
Valuation method used
Net Income Multiple
19 581 €
×
3.7x
=71 859 €
Range: 36 229€ - 209 448€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 58 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'isolation)
Compare AICP ISOLATION with other companies in the same sector:
Yes, AICP ISOLATION generated a net profit of 20 k€ in 2024.
Where is the headquarters of AICP ISOLATION ?
The headquarters of AICP ISOLATION is located in SAINT-LEGER-DE-LINIERES (49070), in the department Maine-et-Loire.
Where to find the tax return of AICP ISOLATION ?
The tax return of AICP ISOLATION 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 AICP ISOLATION operate?
AICP ISOLATION operates in the sector Travaux d'isolation (NAF code 43.29A). 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