Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2003-09-01 (22 years)Status: ActiveBusiness sector: Travaux d'isolationLocation: GROZON (39800), Jura
CALORIFUGE FRANCHE COMTE : revenue, balance sheet and financial ratios
CALORIFUGE FRANCHE COMTE is a French company
founded 22 years ago,
specialized in the sector Travaux d'isolation.
Based in GROZON (39800),
this company of category PME
shows in 2019 a revenue of 931 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CALORIFUGE FRANCHE COMTE (SIREN 449757327)
Indicator
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
N/C
N/C
N/C
N/C
931 036 €
797 875 €
N/C
N/C
Net income
32 312 €
24 349 €
39 038 €
29 817 €
28 582 €
40 561 €
7 533 €
2 124 €
11 130 €
10 817 €
EBITDA
N/C
N/C
N/C
N/C
N/C
N/C
65 789 €
51 528 €
N/C
N/C
Net margin
N/C
N/C
N/C
N/C
N/C
N/C
0.8%
0.3%
N/C
N/C
Revenue and income statement
In 2025, CALORIFUGE FRANCHE COMTE generates positive net income of 32 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2025: 11 k€ -> 32 k€.
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
32 312 €
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 9%. 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 70%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
9.166%
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
70.294%
Asset age ratio (2025)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution CALORIFUGE FRANCHE COMTE
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
32.817
26.753
30.964
16.828
9.479
40.437
23.803
16.958
17.707
9.166
Financial autonomy
63.87
64.689
65.186
72.129
69.807
58.964
66.376
72.275
67.433
70.294
Repayment capacity
None
None
1.631
0.92
None
None
None
None
None
None
Cash flow / Revenue
None%
None%
6.173%
5.682%
None%
None%
None%
None%
None%
None%
Sector positioning
Debt ratio
9.172025
2023
2024
2025
Q1: 2.91
Med: 14.22
Q3: 41.09
Good-9 pts over 3 years
In 2025, the debt ratio of CALORIFUGE FRANCHE COMTE (9.17) 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
70.29%2025
2023
2024
2025
Q1: 21.74%
Med: 39.91%
Q3: 59.98%
Excellent+6 pts over 3 years
In 2025, the financial autonomy of CALORIFUGE FRANCHE COMTE (70.3%) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 362.28. 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
362.282
Liquidity indicators evolution CALORIFUGE FRANCHE COMTE
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
451.137
383.763
395.256
465.806
369.786
503.008
425.55
527.897
373.722
362.282
Interest coverage
None
None
4.879
3.523
None
None
None
None
None
None
Sector positioning
Liquidity ratio
362.282025
2023
2024
2025
Q1: 142.88
Med: 202.08
Q3: 296.57
Excellent
In 2025, the liquidity ratio of CALORIFUGE FRANCHE COMTE (362.28) 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.
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 (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
0 €
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
0 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
0 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
0 j
WCR and payment terms evolution CALORIFUGE FRANCHE COMTE
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
0 €
0 €
291 408 €
231 139 €
0 €
0 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
0
0
29
8
0
0
0
0
0
0
Customer payment term (days)
0
0
89
72
0
0
0
0
0
0
Supplier payment term (days)
0
0
46
38
0
0
0
0
0
0
Positioning of CALORIFUGE FRANCHE COMTE in its sector
Comparison with sector Travaux d'isolation
Valuation estimate
Based on 58 transactions of similar company sales
(all years),
the value of CALORIFUGE FRANCHE COMTE is estimated at
118 578 €
(range 59 783€ - 345 625€).
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 value2025
58 tx
59k€118k€345k€
118 578 €Range: 59 783€ - 345 625€
NAF 5 all-time
Valuation method used
Net Income Multiple
32 312 €
×
3.7x
=118 579 €
Range: 59 784€ - 345 625€
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 CALORIFUGE FRANCHE COMTE with other companies in the same sector:
Frequently asked questions about CALORIFUGE FRANCHE COMTE
What is the revenue of CALORIFUGE FRANCHE COMTE ?
The revenue of CALORIFUGE FRANCHE COMTE in 2019 is 931 k€.
Is CALORIFUGE FRANCHE COMTE profitable?
Yes, CALORIFUGE FRANCHE COMTE generated a net profit of 32 k€ in 2025.
Where is the headquarters of CALORIFUGE FRANCHE COMTE ?
The headquarters of CALORIFUGE FRANCHE COMTE is located in GROZON (39800), in the department Jura.
Where to find the tax return of CALORIFUGE FRANCHE COMTE ?
The tax return of CALORIFUGE FRANCHE COMTE 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 CALORIFUGE FRANCHE COMTE operate?
CALORIFUGE FRANCHE COMTE 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