Employees: 01 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2019-03-01 (7 years)Status: ActiveBusiness sector: Location et location-bail de matériels de transport aérienLocation: PARIS (75002), Paris
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
Le dernier exercice comptable publié pour cette entreprise remonte à 2023. Les données ci-dessous peuvent ne plus refléter sa situation actuelle.
ICIL TOULOUSE : revenue, balance sheet and financial ratios
ICIL TOULOUSE is a French company
founded 7 years ago,
specialized in the sector Location et location-bail de matériels de transport aérien.
Based in PARIS (75002),
this company of category PME
shows in 2023 a revenue of 516 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In summary, ICIL TOULOUSE posts positive profitability over the latest financial year. Its financial structure is severely weakened: equity is negative.
Financial history - ICIL TOULOUSE (SIREN 848906335)
Indicator
2023
2022
2021
2020
2019
Revenue
516 120 €
N/C
N/C
N/C
N/C
Net income
130 584 €
-354 780 €
-391 726 €
-345 076 €
-15 604 €
EBITDA
130 400 €
-354 779 €
-391 722 €
-345 072 €
-15 604 €
Net margin
25.3%
N/C
N/C
N/C
N/C
Revenue and income statement
In 2023, ICIL TOULOUSE achieves revenue of 516 k€. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 130 k€, representing 25.3% of revenue. This ratio is slightly less favorable than the sector median (45.6%). Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 131 k€, i.e. 25.3% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
516 120 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
516 120 €
EBITDA (2023)
?
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
130 400 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
130 584 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
130 584 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
25.3%
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
Warning: the company shows negative equity (accumulated losses exceed its capital). This is a major financial weakness which makes debt and autonomy ratios non-meaningful. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 12.5 years of cash flow to repay all financial debt. Cash flow represents 25.3% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This ratio is slightly less favorable than the sector median (29.6%).
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
Non significatif
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
Non significatif
Cash flow / Revenue (2023)
?
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
25.3%
Repayment capacity (2023)
?
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
12.47
Solvency indicators evolution ICIL TOULOUSE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2021
2022
2023
Debt ratio
-20.542
-91.192
-96.885
-101.972
-166.871
Financial autonomy
-317.755
-504.757
-660.75
-1146.128
-132.062
Repayment capacity
-0.192
-0.951
-1.858
-3.179
12.467
Cash flow / Revenue
None%
None%
None%
None%
25.301%
Sector positioning
Repayment capacity
12.47 years2023
Q1: 0.0 years
Med: 5.73 years
Q3: 13.1 years
Average
In 2023, the repayment capacity of ICIL TOULOUSE (12.47) 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 8.55. This ratio is slightly less favorable than the sector median (12.1).
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
8.55
Interest coverage (2023)
?
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
0.0
Liquidity indicators evolution ICIL TOULOUSE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2019
2020
2021
2022
2023
Liquidity ratio
0.2837
0.68662
0.82407
1.28252
8.54985
Interest coverage
0.0
0.0
0.0
0.0
0.0
Sector positioning
Liquidity ratio
8.552023
Q1: 1.12
Med: 12.13
Q3: 118.41
Average+24 pts over 3 years
In 2023, the liquidity ratio of ICIL TOULOUSE (8.55) 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
0.0x2023
Q1: 0.0x
Med: 6.18x
Q3: 38.34x
Average
In 2023, the interest coverage of ICIL TOULOUSE (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: 300 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 268 days. The gap of 32 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 349 days of revenue, i.e. 500 k€ to permanently finance.
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
499 996 €
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
300 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
268 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 in days of revenue (2023)
?
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
349 j
WCR and payment terms evolution ICIL TOULOUSE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2021
2022
2023
Operating WCR
0 €
0 €
0 €
0 €
499 996 €
Inventory turnover (days)
0
0
0
0
0
Customer payment term (days)
0
0
0
0
300
Supplier payment term (days)
311
212
253
181
268
Positioning of ICIL TOULOUSE in its sector
Comparison with sector Location et location-bail de matériels de transport aérien
Valuation estimate
Based on 100 transactions of similar company sales
(all years),
the value of ICIL TOULOUSE is estimated at
255 751 €
(range 97 781€ - 526 826€).
With an EBITDA of 130 400€, the sector multiple of 1.6x is applied.
The price/revenue ratio is 0.54x
(in line with sector norms).
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.
Estimated enterprise value2023
100 transactions
97k€255k€526k€
255 751 €Range: 97 781€ - 526 826€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
130 400 €×1.6x
Estimation205 096 €
25 819€ - 490 009€
Revenue Multiple30%
516 120 €×0.54x
Estimation280 530 €
166 167€ - 432 651€
Net Income Multiple20%
130 584 €×2.6x
Estimation345 223 €
175 112€ - 760 132€
How is this estimate calculated?
This estimate is based on the analysis of 100 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 (Location et location-bail de matériels de transport aérien)
Compare ICIL TOULOUSE with other companies in the same sector:
Yes, ICIL TOULOUSE generated a net profit of 131 k€ in 2023.
Where is the headquarters of ICIL TOULOUSE ?
The headquarters of ICIL TOULOUSE is located in PARIS (75002), in the department Paris.
Where to find the tax return of ICIL TOULOUSE ?
The tax return of ICIL TOULOUSE 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 ICIL TOULOUSE operate?
ICIL TOULOUSE operates in the sector Location et location-bail de matériels de transport aérien (NAF code 77.35Z). See the 'Sector positioning' section above to compare the company with its competitors.