Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 2009-12-01 (16 years)Status: ActiveBusiness sector: Promotion immobilière de logementsLocation: PARIS (75008), Paris
GROUPE IDEC DEVELOPPEMENT : revenue, balance sheet and financial ratios
GROUPE IDEC DEVELOPPEMENT is a French company
founded 16 years ago,
specialized in the sector Promotion immobilière de logements.
Based in PARIS (75008),
this company of category ETI
shows in 2024 a revenue of 7.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GROUPE IDEC DEVELOPPEMENT (SIREN 519024376)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
7 606 010 €
7 553 892 €
7 578 700 €
7 180 510 €
6 207 134 €
6 534 928 €
7 866 389 €
4 593 439 €
4 190 118 €
Net income
2 635 627 €
3 212 770 €
4 800 062 €
2 753 757 €
2 875 488 €
309 672 €
1 862 249 €
124 134 €
267 637 €
EBITDA
-4 905 €
300 671 €
262 117 €
396 367 €
-500 845 €
-912 569 €
-12 208 €
69 581 €
211 699 €
Net margin
34.7%
42.5%
63.3%
38.4%
46.3%
4.7%
23.7%
2.7%
6.4%
Revenue and income statement
In 2024, GROUPE IDEC DEVELOPPEMENT achieves revenue of 7.6 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +7.7%. Vs 2023: +1%. After deducting consumption (0 €), gross margin stands at 7.6 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -5 k€, representing -0.1% of revenue. Warning negative scissor effect: despite revenue change (+1%), EBITDA varies by -102%, reducing margin by 4.0 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 2.6 M€, i.e. 34.7% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
7 606 010 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
7 606 010 €
EBITDA (2024)
?
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
-4 905 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-9 555 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
2 635 627 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-0.1%
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 75%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Cash flow represents 34.8% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
0.011%
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
75.468%
Cash flow / Revenue (2024)
?
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
34.754%
Repayment capacity (2024)
?
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
0.0
Solvency indicators evolution GROUPE IDEC DEVELOPPEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
103.837
243.506
60.226
21.4
15.456
15.237
12.745
15.015
0.011
Financial autonomy
45.723
27.971
53.206
77.81
84.594
81.297
83.98
83.593
75.468
Repayment capacity
22.67
105.763
2.297
5.168
0.558
0.591
0.222
0.345
0.0
Cash flow / Revenue
5.669%
2.661%
23.892%
4.738%
46.243%
37.677%
95.055%
63.282%
34.754%
Sector positioning
Debt ratio
0.012024
2022
2023
2024
Q1: 0.0
Med: 1.6
Q3: 105.23
Good-25 pts over 3 years
In 2024, the debt ratio of GROUPE IDEC DEVELOPPEMENT (0.01) 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
75.47%2024
2022
2023
2024
Q1: 0.0%
Med: 12.23%
Q3: 54.65%
Excellent
In 2024, the financial autonomy of GROUPE IDEC DEVELOPPEMENT (75.5%) 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
0.0 years2024
2022
2023
2024
Q1: -4.13 years
Med: 0.0 years
Q3: 1.24 years
Good
In 2024, the repayment capacity of GROUPE IDEC DEVELOPPEMENT (0.00) 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 392.42. 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
392.419
Interest coverage (2024)
?
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
-7.788
Liquidity indicators evolution GROUPE IDEC DEVELOPPEMENT
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
1407.032
2500.837
571.144
1508.646
4209.004
1539.108
1926.83
3569.802
392.419
Interest coverage
10.279
33.989
-328.875
-1.513
-1.618
0.861
915.661
515.006
-7.788
Sector positioning
Liquidity ratio
392.422024
2022
2023
2024
Q1: 134.25
Med: 341.1
Q3: 1144.53
Good-23 pts over 3 years
In 2024, the liquidity ratio of GROUPE IDEC DEVELOPPEMENT (392.42) 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
-7.79x2024
2022
2023
2024
Q1: -13.11x
Med: 0.0x
Q3: 2.3x
Average-40 pts over 3 years
In 2024, the interest coverage of GROUPE IDEC DEVELOPPEMENT (-7.8x) 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: 26 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 4 days. The company must finance 22 days of gap between collections and payments. Overall, WCR represents 444 days of revenue, i.e. 9.4 M€ to permanently finance.
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
9 377 069 €
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
26 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
4 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 in days of revenue (2024)
?
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
444 j
WCR and payment terms evolution GROUPE IDEC DEVELOPPEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
9 837 894 €
17 683 362 €
10 614 591 €
6 815 472 €
9 673 756 €
9 743 090 €
11 865 061 €
11 528 901 €
9 377 069 €
Inventory turnover (days)
7
6
4
4
5
0
0
0
0
Customer payment term (days)
8
52
50
15
1
35
18
18
26
Supplier payment term (days)
4
18
67
3
2
17
19
1
4
Positioning of GROUPE IDEC DEVELOPPEMENT in its sector
Comparison with sector Promotion immobilière de logements
Valuation estimate
Based on 80 transactions of similar company sales
(all years),
the value of GROUPE IDEC DEVELOPPEMENT is estimated at
3 752 633 €
(range 1 228 212€ - 9 952 234€).
The price/revenue ratio is 0.28x
(conservative valuation).
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
80 tx
1228k€3752k€9952k€
3 752 633 €Range: 1 228 212€ - 9 952 234€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
7 606 010 €×0.28x
Estimation2 127 867 €
765 157€ - 5 233 364€
Net Income Multiple20%
2 635 627 €×2.3x
Estimation6 189 783 €
1 922 794€ - 17 030 540€
How is this estimate calculated?
This estimate is based on the analysis of 80 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 (Promotion immobilière de logements)
Compare GROUPE IDEC DEVELOPPEMENT with other companies in the same sector:
Frequently asked questions about GROUPE IDEC DEVELOPPEMENT
What is the revenue of GROUPE IDEC DEVELOPPEMENT ?
The revenue of GROUPE IDEC DEVELOPPEMENT in 2024 is 7.6 M€.
Is GROUPE IDEC DEVELOPPEMENT profitable?
Yes, GROUPE IDEC DEVELOPPEMENT generated a net profit of 2.6 M€ in 2024.
Where is the headquarters of GROUPE IDEC DEVELOPPEMENT ?
The headquarters of GROUPE IDEC DEVELOPPEMENT is located in PARIS (75008), in the department Paris.
Where to find the tax return of GROUPE IDEC DEVELOPPEMENT ?
The tax return of GROUPE IDEC DEVELOPPEMENT 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 GROUPE IDEC DEVELOPPEMENT operate?
GROUPE IDEC DEVELOPPEMENT operates in the sector Promotion immobilière de logements (NAF code 41.10A). 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