Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2002-04-02 (24 years)Status: ActiveBusiness sector: Travaux d'isolationLocation: ISNEAUVILLE (76230), Seine-Maritime
DELTA ISOLATION : revenue, balance sheet and financial ratios
DELTA ISOLATION is a French company
founded 24 years ago,
specialized in the sector Travaux d'isolation.
Based in ISNEAUVILLE (76230),
this company of category PME
shows in 2022 a revenue of 937 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - DELTA ISOLATION (SIREN 441682788)
Indicator
2023
2022
2021
2020
2019
Revenue
N/C
937 002 €
N/C
784 625 €
732 631 €
Net income
61 399 €
113 271 €
34 496 €
13 692 €
31 176 €
EBITDA
N/C
155 056 €
N/C
17 053 €
38 668 €
Net margin
N/C
12.1%
N/C
1.7%
4.3%
Revenue and income statement
In 2023, DELTA ISOLATION generates positive net income of 61 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2019-2023: 31 k€ -> 61 k€.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
61 399 €
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 78%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
0.061%
Financial autonomy (2023)
?
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
78.134%
Asset age ratio (2023)
?
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
2019
2020
2021
2022
2023
Debt ratio
22.195
14.12
50.86
1.849
0.061
Financial autonomy
56.703
68.664
42.091
64.193
78.134
Repayment capacity
1.414
2.187
None
0.044
None
Cash flow / Revenue
4.547%
1.866%
None%
12.376%
None%
Sector positioning
Debt ratio
0.062023
2021
2022
2023
Q1: 1.33
Med: 18.15
Q3: 58.12
Excellent-37 pts over 3 years
In 2023, the debt ratio of DELTA ISOLATION (0.06) 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
78.13%2023
2021
2022
2023
Q1: 11.01%
Med: 31.79%
Q3: 50.55%
Excellent+10 pts over 3 years
In 2023, the financial autonomy of DELTA ISOLATION (78.1%) 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
0.04 years2022
2022
Q1: 0.0 years
Med: 0.16 years
Q3: 1.68 years
Good
In 2022, the repayment capacity of DELTA ISOLATION (0.04) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 441.91. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
441.909
Liquidity indicators evolution DELTA ISOLATION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2019
2020
2021
2022
2023
Liquidity ratio
298.174
430.206
264.818
261.169
441.909
Interest coverage
1.164
0.762
None
0.019
None
Sector positioning
Liquidity ratio
441.912023
2021
2022
2023
Q1: 140.06
Med: 193.44
Q3: 286.54
Excellent+6 pts over 3 years
In 2023, the liquidity ratio of DELTA ISOLATION (441.91) 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
0.02x2022
2022
Q1: 0.0x
Med: 0.19x
Q3: 2.2x
Average
In 2022, the interest coverage of DELTA ISOLATION (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: 2021 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 278 days. The gap of 1743 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow.
Operating WCR (2023)
?
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 (2023)
?
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
2021 j
Supplier credit (2023)
?
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
278 j
Inventory turnover (2023)
?
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 DELTA ISOLATION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2021
2022
2023
Operating WCR
173 487 €
103 979 €
0 €
136 175 €
0 €
Inventory turnover (days)
0
0
0
7
0
Customer payment term (days)
60
44
2358
58
2021
Supplier payment term (days)
62
37
372
39
278
Positioning of DELTA 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 DELTA ISOLATION is estimated at
225 322 €
(range 113 600€ - 656 754€).
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 value2023
58 tx
113k€225k€656k€
225 322 €Range: 113 600€ - 656 754€
NAF 5 all-time
Valuation method used
Net Income Multiple
61 399 €
×
3.7x
=225 323 €
Range: 113 601€ - 656 754€
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 DELTA ISOLATION with other companies in the same sector:
Yes, DELTA ISOLATION generated a net profit of 61 k€ in 2023.
Where is the headquarters of DELTA ISOLATION ?
The headquarters of DELTA ISOLATION is located in ISNEAUVILLE (76230), in the department Seine-Maritime.
Where to find the tax return of DELTA ISOLATION ?
The tax return of DELTA 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 DELTA ISOLATION operate?
DELTA 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