Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2011-12-27 (14 years)Status: ActiveBusiness sector: Travaux de charpenteLocation: ORADOUR-SUR-VAYRES (87150), Haute-Vienne
IDEE BOIS CONSTRUCTION : revenue, balance sheet and financial ratios
IDEE BOIS CONSTRUCTION is a French company
founded 14 years ago,
specialized in the sector Travaux de charpente.
Based in ORADOUR-SUR-VAYRES (87150),
this company of category PME
shows in 2023 a revenue of 872 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - IDEE BOIS CONSTRUCTION (SIREN 538793704)
Indicator
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
872 054 €
N/C
N/C
N/C
707 139 €
512 213 €
396 511 €
283 644 €
Net income
37 468 €
38 263 €
34 990 €
9 745 €
3 306 €
2 495 €
48 511 €
13 351 €
4 440 €
12 938 €
EBITDA
N/C
N/C
58 264 €
N/C
N/C
N/C
50 455 €
18 651 €
18 766 €
22 029 €
Net margin
N/C
N/C
4.0%
N/C
N/C
N/C
6.9%
2.6%
1.1%
4.6%
Revenue and income statement
In 2025, IDEE BOIS CONSTRUCTION generates positive net income of 37 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2025: 13 k€ -> 37 k€.
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
37 468 €
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 76%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 32%. The balance between equity and debt is satisfactory.
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
75.792%
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
31.816%
Asset age ratio (2025)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution IDEE BOIS CONSTRUCTION
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
42.598
114.962
77.283
106.737
151.984
165.129
155.817
125.751
95.022
75.792
Financial autonomy
40.909
29.906
33.272
32.934
30.343
24.34
24.227
29.292
27.531
31.816
Repayment capacity
1.459
5.658
3.882
3.496
None
None
None
5.886
None
None
Cash flow / Revenue
7.952%
4.182%
3.677%
6.157%
None%
None%
None%
4.777%
None%
None%
Sector positioning
Debt ratio
75.792025
2023
2024
2025
Q1: 9.16
Med: 25.54
Q3: 54.64
Watch
In 2025, the debt ratio of IDEE BOIS CONSTRUCTION (75.79) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
31.82%2025
2023
2024
2025
Q1: 31.37%
Med: 45.9%
Q3: 60.99%
Average-10 pts over 3 years
In 2025, the financial autonomy of IDEE BOIS CONSTRUCTION (31.8%) 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
5.89 years2023
2023
Q1: 0.0 years
Med: 0.6 years
Q3: 1.85 years
Watch
In 2023, the repayment capacity of IDEE BOIS CONSTRUCTION (5.89) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 303.59. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
303.586
Liquidity indicators evolution IDEE BOIS CONSTRUCTION
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
224.722
254.606
219.14
295.377
326.117
182.523
156.83
246.804
293.549
303.586
Interest coverage
0.577
1.322
3.019
1.459
None
None
None
3.065
None
None
Sector positioning
Liquidity ratio
303.592025
2023
2024
2025
Q1: 172.12
Med: 234.82
Q3: 327.16
Good+13 pts over 3 years
In 2025, the liquidity ratio of IDEE BOIS CONSTRUCTION (303.59) 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
3.06x2023
2023
Q1: 0.0x
Med: 0.66x
Q3: 2.98x
Excellent
In 2023, the interest coverage of IDEE BOIS CONSTRUCTION (3.1x) 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.
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
0 €
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
0 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
0 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 and payment terms evolution IDEE BOIS CONSTRUCTION
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
108 568 €
158 751 €
142 959 €
133 543 €
0 €
0 €
0 €
198 950 €
0 €
0 €
Inventory turnover (days)
84
28
32
27
0
0
0
90
0
0
Customer payment term (days)
69
139
92
73
0
0
0
43
0
0
Supplier payment term (days)
77
60
54
38
0
0
0
41
0
0
Positioning of IDEE BOIS CONSTRUCTION in its sector
Comparison with sector Travaux de charpente
Valuation estimate
Based on 113 transactions of similar company sales
(all years),
the value of IDEE BOIS CONSTRUCTION is estimated at
101 104 €
(range 51 320€ - 179 664€).
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 value2025
113 transactions
51k€101k€179k€
101 104 €Range: 51 320€ - 179 664€
NAF 5 all-time
Valuation method used
Net Income Multiple
37 468 €
×
2.7x
=101 104 €
Range: 51 321€ - 179 665€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 113 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 de charpente)
Compare IDEE BOIS CONSTRUCTION with other companies in the same sector:
Frequently asked questions about IDEE BOIS CONSTRUCTION
What is the revenue of IDEE BOIS CONSTRUCTION ?
The revenue of IDEE BOIS CONSTRUCTION in 2023 is 872 k€.
Is IDEE BOIS CONSTRUCTION profitable?
Yes, IDEE BOIS CONSTRUCTION generated a net profit of 37 k€ in 2025.
Where is the headquarters of IDEE BOIS CONSTRUCTION ?
The headquarters of IDEE BOIS CONSTRUCTION is located in ORADOUR-SUR-VAYRES (87150), in the department Haute-Vienne.
Where to find the tax return of IDEE BOIS CONSTRUCTION ?
The tax return of IDEE BOIS CONSTRUCTION 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 IDEE BOIS CONSTRUCTION operate?
IDEE BOIS CONSTRUCTION operates in the sector Travaux de charpente (NAF code 43.91A). 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