I.C2.M. INSTALLATIONS CLIMATIQUES CONCEPTION MAINTENANCE : revenue, balance sheet and financial ratios

I.C2.M. INSTALLATIONS CLIMATIQUES CONCEPTION MAINTENANCE is a French company founded 29 years ago, specialized in the sector Travaux d'installation d'équipements thermiques et de climatisation. Based in FUVEAU (13710), this company of category PME shows in 2025 a revenue of 2.4 M€. Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.

Data updated on 2026-04-18

Sources : INPI & INSEE SIRENE - Processing : Ministry of Economy

Financial history - I.C2.M. INSTALLATIONS CLIMATIQUES CONCEPTION MAINTENANCE (SIREN 408553881)
Indicator 2025 2024 2023 2022 2021 2020 2019 2018 2017
Revenue 2 367 456 € 1 599 937 € 991 258 € 1 571 776 € 879 282 € 628 846 € 724 598 € 1 368 321 € 877 054 €
Net income 49 824 € 106 774 € 52 830 € 41 822 € 22 031 € 7 127 € 7 466 € 7 397 € 4 205 €
EBITDA 66 016 € 100 798 € 61 336 € 72 325 € 22 498 € 2 493 € 32 649 € 11 502 € 5 445 €
Net margin 2.1% 6.7% 5.3% 2.7% 2.5% 1.1% 1.0% 0.5% 0.5%

Revenue and income statement

In 2025, I.C2.M. INSTALLATIONS CLIMATIQUES CONCEPTION MAINTENANCE achieves revenue of 2.4 M€. Over the period 2017-2025, the company shows strong growth with a CAGR (compound annual growth rate) of +13.2%. Vs 2024, growth of +48% (1.6 M€ -> 2.4 M€). After deducting consumption (1.0 M€), gross margin stands at 1.3 M€, i.e. a rate of 56%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 66 k€, representing 2.8% of revenue. Warning negative scissor effect: despite revenue change (+48%), EBITDA varies by -35%, reducing margin by 3.5 pts. This reflects costs rising faster than revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 50 k€, i.e. 2.1% 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

2 367 456 €

Gross margin (2025) ?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed

1 332 648 €

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

66 016 €

EBIT (2025) ?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals

65 679 €

Net income (2025) ?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax

49 824 €

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

2.8%

Loading income statement...

Chart evolution

Show :

Assets

Loading data...

Liabilities

Loading data...

Solvency and debt ratios

The debt ratio (= Financial debt / Equity x 100) stands at 30%. 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 29%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.2 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 2.2% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.

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

29.828%

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

28.662%

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

2.182%

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

1.155

Asset age ratio (2025) ?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Interpretation
< 50% : Recent assets
50-70% : Normal wear
> 70% : Aging assets

28.9%

Solvency indicators evolution
I.C2.M. INSTALLATIONS CLIMATIQUES CONCEPTION MAINTENANCE

Sector positioning

Debt ratio
29.83 2025
2023
2024
2025
Q1: 3.0
Med: 13.86
Q3: 36.67
Average +37 pts over 3 years

In 2025, the debt ratio of I.C2.M. INSTALLATIONS CLI... (29.83) ranks above the median of the sector. This ratio measures the weight of debt relative to equity. A reduction effort could improve financial strength.

Financial autonomy
28.66% 2025
2023
2024
2025
Q1: 25.99%
Med: 46.62%
Q3: 62.61%
Average -12 pts over 3 years

In 2025, the financial autonomy of I.C2.M. INSTALLATIONS CLI... (28.7%) 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
1.16 years 2025
2023
2024
2025
Q1: 0.0 years
Med: 0.27 years
Q3: 1.3 years
Average +28 pts over 3 years

In 2025, the repayment capacity of I.C2.M. INSTALLATIONS CLI... (1.16) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.

Liquidity ratios

The liquidity ratio (= Current assets / Current liabilities) stands at 182.16. 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 6.8x. Operating income very largely covers interest expenses: high safety margin.

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

182.159

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

6.806

Liquidity indicators evolution
I.C2.M. INSTALLATIONS CLIMATIQUES CONCEPTION MAINTENANCE

Sector positioning

Liquidity ratio
182.16 2025
2023
2024
2025
Q1: 162.18
Med: 222.69
Q3: 314.53
Average +11 pts over 3 years

In 2025, the liquidity ratio of I.C2.M. INSTALLATIONS CLI... (182.16) 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
6.81x 2025
2023
2024
2025
Q1: 0.0x
Med: 0.73x
Q3: 3.54x
Excellent

In 2025, the interest coverage of I.C2.M. INSTALLATIONS CLI... (6.8x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.

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: 64 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 35 days. The company must finance 29 days of gap between collections and payments. Inventory turnover is 2 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 52 days of revenue, i.e. 343 k€ to permanently finance. Over 2017-2025, WCR increased by +142%, requiring additional financing.

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

342 950 €

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

64 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

35 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

2 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

52 j

WCR and payment terms evolution
I.C2.M. INSTALLATIONS CLIMATIQUES CONCEPTION MAINTENANCE

Positioning of I.C2.M. INSTALLATIONS CLIMATIQUES CONCEPTION MAINTENANCE in its sector

Comparison with sector Travaux d'installation d'équipements thermiques et de climatisation

Valuation estimate

Indicative estimate only : the number of comparable transactions in this sector is limited (38 transactions). This range of 222 675€ to 395 163€ is provided for information purposes only and requires in-depth analysis to be confirmed.

Estimated enterprise value 2025
Indicative
222k€ 381k€ 395k€
381 639 € Range: 222 675€ - 395 163€
NAF 5 année 2025

Valuation evolution

How is this estimate calculated?

This estimate is based on the analysis of 38 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'installation d'équipements thermiques et de climatisation)

Compare I.C2.M. INSTALLATIONS CLIMATIQUES CONCEPTION MAINTENANCE with other companies in the same sector:

Voir toutes les statistiques du secteur Travaux d'installation d'équipements thermiques et de climatisation

Frequently asked questions about I.C2.M. INSTALLATIONS CLIMATIQUES CONCEPTION MAINTENANCE

What is the revenue of I.C2.M. INSTALLATIONS CLIMATIQUES CONCEPTION MAINTENANCE ?

The revenue of I.C2.M. INSTALLATIONS CLIMATIQUES CONCEPTION MAINTENANCE in 2025 is 2.4 M€.

Is I.C2.M. INSTALLATIONS CLIMATIQUES CONCEPTION MAINTENANCE profitable?

Yes, I.C2.M. INSTALLATIONS CLIMATIQUES CONCEPTION MAINTENANCE generated a net profit of 50 k€ in 2025.

Where is the headquarters of I.C2.M. INSTALLATIONS CLIMATIQUES CONCEPTION MAINTENANCE ?

The headquarters of I.C2.M. INSTALLATIONS CLIMATIQUES CONCEPTION MAINTENANCE is located in FUVEAU (13710), in the department Bouches-du-Rhone.

Where to find the tax return of I.C2.M. INSTALLATIONS CLIMATIQUES CONCEPTION MAINTENANCE ?

The tax return of I.C2.M. INSTALLATIONS CLIMATIQUES CONCEPTION MAINTENANCE 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 I.C2.M. INSTALLATIONS CLIMATIQUES CONCEPTION MAINTENANCE operate?

I.C2.M. INSTALLATIONS CLIMATIQUES CONCEPTION MAINTENANCE operates in the sector Travaux d'installation d'équipements thermiques et de climatisation (NAF code 43.22B). See the 'Sector positioning' section above to compare the company with its competitors.