Employees: 22 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 1982-03-15 (44 years)Status: ActiveBusiness sector: Travaux d'étanchéificationLocation: PERIGNY (94520), Val-de-Marne
FACE ILE DE FRANCE : revenue, balance sheet and financial ratios
FACE ILE DE FRANCE is a French company
founded 44 years ago,
specialized in the sector Travaux d'étanchéification.
Based in PERIGNY (94520),
this company of category ETI
shows in 2025 a revenue of 76.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - FACE ILE DE FRANCE (SIREN 950323675)
Indicator
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
76 085 645 €
94 978 014 €
100 774 683 €
105 612 767 €
76 134 555 €
76 583 951 €
77 117 951 €
58 162 567 €
56 003 078 €
N/C
Net income
4 522 944 €
3 727 467 €
3 484 867 €
2 978 529 €
2 817 322 €
2 772 056 €
1 631 450 €
1 838 472 €
1 632 422 €
1 317 216 €
EBITDA
6 508 019 €
5 721 095 €
5 243 241 €
4 839 935 €
4 324 107 €
4 768 528 €
3 783 467 €
2 906 914 €
2 531 875 €
N/C
Net margin
5.9%
3.9%
3.5%
2.8%
3.7%
3.6%
2.1%
3.2%
2.9%
N/C
Revenue and income statement
In 2025, FACE ILE DE FRANCE achieves revenue of 76.1 M€. Revenue is growing positively over 10 years (CAGR: +3.9%). Significant drop of -20% vs 2024. After deducting consumption (36.9 M€), gross margin stands at 39.2 M€, i.e. a rate of 52%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 6.5 M€, representing 8.6% of revenue. Positive scissor effect: EBITDA margin improves by +2.5 pts, sign of improved operational efficiency. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 4.5 M€, i.e. 5.9% 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
76 085 645 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
39 234 581 €
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
6 508 019 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
6 577 676 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
4 522 944 €
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
8.6%
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 5%. 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 23%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.1 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 5.8% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
4.628%
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
22.939%
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
5.835%
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
0.096
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
3.782
2.501
2.439
1.223
0.395
14.562
13.679
6.377
4.459
4.628
Financial autonomy
36.718
37.531
42.996
37.696
41.937
22.098
15.135
16.432
19.391
22.939
Repayment capacity
None
0.172
0.113
0.083
0.018
0.355
0.26
0.132
0.096
0.096
Cash flow / Revenue
None%
3.0%
4.59%
2.458%
4.191%
3.586%
3.061%
3.413%
4.089%
5.835%
Sector positioning
Debt ratio
4.632025
2023
2024
2025
Q1: 0.77
Med: 13.3
Q3: 41.38
Good
In 2025, the debt ratio of FACE ILE DE FRANCE (4.63) 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
22.94%2025
2023
2024
2025
Q1: 16.74%
Med: 34.77%
Q3: 53.91%
Average
In 2025, the financial autonomy of FACE ILE DE FRANCE (22.9%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
0.1 years2025
2023
2024
2025
Q1: 0.0 years
Med: 0.11 years
Q3: 0.88 years
Good-6 pts over 3 years
In 2025, the repayment capacity of FACE ILE DE FRANCE (0.10) 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 139.24. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 0.3x. Danger: operating income does not cover interest charges, unsustainable situation.
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
139.242
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
0.273
Liquidity indicators evolution FACE ILE DE FRANCE
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
170.696
171.295
187.808
167.513
179.881
138.468
131.54
135.761
158.758
139.242
Interest coverage
None
0.149
4.473
27.752
8.638
0.004
0.947
1.275
0.543
0.273
Sector positioning
Liquidity ratio
139.242025
2023
2024
2025
Q1: 138.69
Med: 188.61
Q3: 249.46
Average
In 2025, the liquidity ratio of FACE ILE DE FRANCE (139.24) 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.
Interest coverage
0.27x2025
2023
2024
2025
Q1: 0.01x
Med: 0.8x
Q3: 2.06x
Average-37 pts over 3 years
In 2025, the interest coverage of FACE ILE DE FRANCE (0.3x) 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: 88 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 91 days. Favorable situation: supplier credit is longer than customer credit by 3 days. Overall, WCR represents 104 days of revenue, i.e. 22.0 M€ to permanently finance.
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
22 046 576 €
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
88 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
91 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 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
104 j
WCR and payment terms evolution FACE ILE DE FRANCE
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 €
15 789 508 €
15 441 580 €
18 809 839 €
18 866 456 €
23 220 278 €
28 807 994 €
30 263 645 €
26 724 914 €
22 046 576 €
Inventory turnover (days)
0
10
14
10
6
15
1
2
2
0
Customer payment term (days)
0
70
66
69
73
78
84
94
88
88
Supplier payment term (days)
0
91
69
75
65
79
81
88
73
91
Positioning of FACE ILE DE FRANCE 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 5 335 562€ to 27 211 152€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2025
Indicative
5335k€8794k€27211k€
8 794 471 €Range: 5 335 562€ - 27 211 152€
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 FACE ILE DE FRANCE with other companies in the same sector:
Frequently asked questions about FACE ILE DE FRANCE
What is the revenue of FACE ILE DE FRANCE ?
The revenue of FACE ILE DE FRANCE in 2025 is 76.1 M€.
Is FACE ILE DE FRANCE profitable?
Yes, FACE ILE DE FRANCE generated a net profit of 4.5 M€ in 2025.
Where is the headquarters of FACE ILE DE FRANCE ?
The headquarters of FACE ILE DE FRANCE is located in PERIGNY (94520), in the department Val-de-Marne.
Where to find the tax return of FACE ILE DE FRANCE ?
The tax return of FACE ILE DE FRANCE 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 FACE ILE DE FRANCE operate?
FACE ILE DE FRANCE 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