Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1981-08-01 (44 years)Status: ActiveBusiness sector: Travaux d'isolationLocation: NOISEAU (94880), Val-de-Marne
COMTE ISOLATION : revenue, balance sheet and financial ratios
COMTE ISOLATION is a French company
founded 44 years ago,
specialized in the sector Travaux d'isolation.
Based in NOISEAU (94880),
this company of category PME
shows in 2021 a revenue of 793 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - COMTE ISOLATION (SIREN 322904913)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
N/C
792 611 €
1 404 536 €
N/C
1 533 644 €
1 769 104 €
2 137 952 €
Net income
281 463 €
172 046 €
132 405 €
63 186 €
151 490 €
47 008 €
88 848 €
124 986 €
306 843 €
EBITDA
N/C
N/C
N/C
87 399 €
200 393 €
N/C
121 995 €
195 725 €
457 016 €
Net margin
N/C
N/C
N/C
8.0%
10.8%
N/C
5.8%
7.1%
14.4%
Revenue and income statement
In 2024, COMTE ISOLATION generates positive net income of 281 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 307 k€ -> 281 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
281 463 €
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 39%. The balance between equity and debt is satisfactory.
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
8.928%
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
39.426%
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
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
67.789
72.78
71.535
4.121
8.566
164.18
0.143
34.061
8.928
Financial autonomy
44.705
48.741
49.672
80.367
83.117
33.188
44.328
51.348
39.426
Repayment capacity
2.077
8.843
5.814
None
0.529
7.383
None
None
None
Cash flow / Revenue
14.743%
3.65%
6.004%
None%
9.356%
7.944%
None%
None%
None%
Sector positioning
Debt ratio
8.932024
2022
2023
2024
Q1: 0.52
Med: 13.18
Q3: 45.45
Good+17 pts over 3 years
In 2024, the debt ratio of COMTE ISOLATION (8.93) 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
39.43%2024
2022
2023
2024
Q1: 10.35%
Med: 33.63%
Q3: 54.43%
Good-12 pts over 3 years
In 2024, the financial autonomy of COMTE ISOLATION (39.4%) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 189.28. 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
189.284
Liquidity indicators evolution COMTE ISOLATION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
389.935
622.762
687.358
601.064
998.62
793.822
176.386
320.734
189.284
Interest coverage
2.039
5.365
7.256
None
0.408
0.65
None
None
None
Sector positioning
Liquidity ratio
189.282024
2022
2023
2024
Q1: 139.62
Med: 199.69
Q3: 307.67
Average
In 2024, the liquidity ratio of COMTE ISOLATION (189.28) 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.
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 COMTE ISOLATION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
610 321 €
373 246 €
309 443 €
0 €
145 791 €
292 537 €
0 €
0 €
0 €
Inventory turnover (days)
5
10
7
0
4
8
0
0
0
Customer payment term (days)
122
65
69
825
31
55
0
0
0
Supplier payment term (days)
74
44
39
209
14
33
0
0
0
Positioning of COMTE 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 COMTE ISOLATION is estimated at
1 032 915 €
(range 520 763€ - 3 010 669€).
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
520k€1032k€3010k€
1 032 915 €Range: 520 763€ - 3 010 669€
NAF 5 all-time
Valuation method used
Net Income Multiple
281 463 €
×
3.7x
=1 032 915 €
Range: 520 764€ - 3 010 669€
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 COMTE ISOLATION with other companies in the same sector:
Yes, COMTE ISOLATION generated a net profit of 281 k€ in 2024.
Where is the headquarters of COMTE ISOLATION ?
The headquarters of COMTE ISOLATION is located in NOISEAU (94880), in the department Val-de-Marne.
Where to find the tax return of COMTE ISOLATION ?
The tax return of COMTE 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 COMTE ISOLATION operate?
COMTE 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