Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2012-11-12 (13 years)Status: ActiveBusiness sector: Travaux d'étanchéificationLocation: MONTPELLIER (34080), Herault
IDEAL PRO ETANCHEITE : revenue, balance sheet and financial ratios
IDEAL PRO ETANCHEITE is a French company
founded 13 years ago,
specialized in the sector Travaux d'étanchéification.
Based in MONTPELLIER (34080),
this company of category PME
shows in 2016 a revenue of 541 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - IDEAL PRO ETANCHEITE (SIREN 789484615)
Indicator
2023
2022
2016
2015
Revenue
N/C
N/C
540 796 €
517 485 €
Net income
10 572 €
-64 145 €
6 112 €
24 502 €
EBITDA
N/C
N/C
8 473 €
28 072 €
Net margin
N/C
N/C
1.1%
4.7%
Revenue and income statement
In 2023, IDEAL PRO ETANCHEITE generates positive net income of 11 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2015-2023: 25 k€ -> 11 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
10 572 €
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 7%. 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 27%. The balance between equity and debt is satisfactory.
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
6.535%
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
26.867%
Asset age ratio (2023)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution IDEAL PRO ETANCHEITE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2022
2023
Debt ratio
28.057
72.947
-0.12
6.535
Financial autonomy
41.368
16.315
-38.229
26.867
Repayment capacity
0.264
0.635
None
None
Cash flow / Revenue
5.233%
1.51%
None%
None%
Sector positioning
Debt ratio
6.542023
2016
2022
2023
Q1: 0.12
Med: 12.46
Q3: 47.27
Good-37 pts over 3 years
In 2023, the debt ratio of IDEAL PRO ETANCHEITE (6.54) 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
26.87%2023
2016
2022
2023
Q1: 6.37%
Med: 26.17%
Q3: 46.52%
Good+16 pts over 3 years
In 2023, the financial autonomy of IDEAL PRO ETANCHEITE (26.9%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
0.64 years2016
2016
Q1: 0.0 years
Med: 0.01 years
Q3: 0.57 years
Average
In 2016, the repayment capacity of IDEAL PRO ETANCHEITE (0.64) 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 131.88. 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
131.881
Liquidity indicators evolution IDEAL PRO ETANCHEITE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2022
2023
Liquidity ratio
176.33
116.774
77.118
131.881
Interest coverage
2.141
2.054
None
None
Sector positioning
Liquidity ratio
131.882023
2016
2022
2023
Q1: 139.68
Med: 190.48
Q3: 277.65
Watch
In 2023, the liquidity ratio of IDEAL PRO ETANCHEITE (131.88) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
2.05x2016
2016
Q1: 0.0x
Med: 0.21x
Q3: 2.75x
Good
In 2016, the interest coverage of IDEAL PRO ETANCHEITE (2.0x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments.
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
0 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
0 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 IDEAL PRO ETANCHEITE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2022
2023
Operating WCR
22 138 €
6 252 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
Customer payment term (days)
25
14
0
0
Supplier payment term (days)
5
5
0
0
Positioning of IDEAL PRO ETANCHEITE in its sector
Comparison with sector Travaux d'étanchéification
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (37 transactions).
This range of 4 114€ to 33 672€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2023
Indicative
4k€12k€33k€
12 613 €Range: 4 114€ - 33 672€
NAF 5 année 2023
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 37 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 IDEAL PRO ETANCHEITE with other companies in the same sector:
Frequently asked questions about IDEAL PRO ETANCHEITE
What is the revenue of IDEAL PRO ETANCHEITE ?
The revenue of IDEAL PRO ETANCHEITE in 2016 is 541 k€.
Is IDEAL PRO ETANCHEITE profitable?
Yes, IDEAL PRO ETANCHEITE generated a net profit of 11 k€ in 2023.
Where is the headquarters of IDEAL PRO ETANCHEITE ?
The headquarters of IDEAL PRO ETANCHEITE is located in MONTPELLIER (34080), in the department Herault.
Where to find the tax return of IDEAL PRO ETANCHEITE ?
The tax return of IDEAL PRO ETANCHEITE 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 IDEAL PRO ETANCHEITE operate?
IDEAL PRO ETANCHEITE 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