Employees: 12 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: ETICreation date: 2003-12-22 (22 years)Status: ActiveBusiness sector: Activités des agences de travail temporaire Location: CHENOVE (21300), Cote-d'Or
ID'EES INTERIM C : revenue, balance sheet and financial ratios
ID'EES INTERIM C is a French company
founded 22 years ago,
specialized in the sector Activités des agences de travail temporaire .
Based in CHENOVE (21300),
this company of category ETI
shows in 2024 a revenue of 7.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ID'EES INTERIM C (SIREN 451338545)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
7 082 422 €
6 686 640 €
6 967 995 €
7 196 329 €
5 308 887 €
7 831 448 €
7 510 507 €
7 704 002 €
7 706 980 €
Net income
159 949 €
128 337 €
177 490 €
237 860 €
232 180 €
183 093 €
410 481 €
456 445 €
376 357 €
EBITDA
-1 485 108 €
-1 200 236 €
-1 168 517 €
-1 323 046 €
-1 319 340 €
-1 876 103 €
-2 172 934 €
-1 679 144 €
-1 798 387 €
Net margin
2.3%
1.9%
2.5%
3.3%
4.4%
2.3%
5.5%
5.9%
4.9%
Revenue and income statement
In 2024, ID'EES INTERIM C achieves revenue of 7.1 M€. Activity remains stable over the period (CAGR: -1.1%). Vs 2023: +6%. After deducting consumption (0 €), gross margin stands at 7.1 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 -1.5 M€, representing -21.0% of revenue. Warning negative scissor effect: despite revenue change (+6%), EBITDA varies by -24%, reducing margin by 3.0 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 160 k€, i.e. 2.3% 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
7 082 422 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
7 082 422 €
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
-1 485 108 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
63 171 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
159 949 €
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
-21.0%
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 4%. 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 58%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
4.257%
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
57.575%
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
-5.288%
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
-0.313
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
1.157
1.047
1.688
5.785
7.181
18.446
21.42
16.671
4.257
Financial autonomy
61.213
63.574
51.435
52.284
48.938
55.793
56.452
53.217
57.575
Repayment capacity
-0.319
0.265
-0.085
-0.194
-0.821
-1.891
-4.399
-2.98
-0.313
Cash flow / Revenue
-1.715%
2.099%
-6.768%
-8.106%
-4.997%
-4.44%
-2.432%
-2.431%
-5.288%
Sector positioning
Debt ratio
4.262024
2022
2023
2024
Q1: 0.0
Med: 2.73
Q3: 26.78
Average-11 pts over 3 years
In 2024, the debt ratio of ID'EES INTERIM C (4.26) 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
57.58%2024
2022
2023
2024
Q1: 11.73%
Med: 25.56%
Q3: 44.76%
Excellent
In 2024, the financial autonomy of ID'EES INTERIM C (57.6%) 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
-0.31 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.27 years
Excellent
In 2024, the repayment capacity of ID'EES INTERIM C (-0.31) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 236.44. 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
236.44
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
-0.118
Liquidity indicators evolution ID'EES INTERIM C
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
264.732
280.191
207.083
215.253
204.523
295.614
324.649
253.171
236.44
Interest coverage
-0.022
-0.029
-0.02
-0.014
-0.008
-0.005
-0.188
-0.189
-0.118
Sector positioning
Liquidity ratio
236.442024
2022
2023
2024
Q1: 111.16
Med: 138.5
Q3: 192.32
Excellent
In 2024, the liquidity ratio of ID'EES INTERIM C (236.44) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
-0.12x2024
2022
2023
2024
Q1: -0.69x
Med: 0.0x
Q3: 1.34x
Average+21 pts over 3 years
In 2024, the interest coverage of ID'EES INTERIM C (-0.1x) 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: 65 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 87 days. Favorable situation: supplier credit is longer than customer credit by 22 days. Overall, WCR represents 140 days of revenue, i.e. 2.8 M€ to permanently finance. Notable WCR improvement over the period (-22%), freeing up cash.
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
2 759 949 €
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
65 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
87 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
140 j
WCR and payment terms evolution ID'EES INTERIM C
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
3 547 138 €
3 800 692 €
2 531 867 €
2 413 104 €
2 242 315 €
2 387 094 €
3 494 659 €
2 964 054 €
2 759 949 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
69
79
69
69
66
64
63
62
65
Supplier payment term (days)
71
84
89
79
159
70
83
133
87
Positioning of ID'EES INTERIM C in its sector
Comparison with sector Activités des agences de travail temporaire
Valuation estimate
Based on 135 transactions of similar company sales
(all years),
the value of ID'EES INTERIM C is estimated at
445 214 €
(range 316 001€ - 892 600€).
The price/revenue ratio is 0.08x
(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.
Estimated enterprise value2024
135 transactions
316k€445k€892k€
445 214 €Range: 316 001€ - 892 600€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
7 082 422 €×0.08x
Estimation544 869 €
427 612€ - 974 079€
Net Income Multiple20%
159 949 €×1.8x
Estimation295 734 €
148 587€ - 770 382€
How is this estimate calculated?
This estimate is based on the analysis of 135 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 (Activités des agences de travail temporaire )
Compare ID'EES INTERIM C with other companies in the same sector:
The revenue of ID'EES INTERIM C in 2024 is 7.1 M€.
Is ID'EES INTERIM C profitable?
Yes, ID'EES INTERIM C generated a net profit of 160 k€ in 2024.
Where is the headquarters of ID'EES INTERIM C ?
The headquarters of ID'EES INTERIM C is located in CHENOVE (21300), in the department Cote-d'Or.
Where to find the tax return of ID'EES INTERIM C ?
The tax return of ID'EES INTERIM C 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 ID'EES INTERIM C operate?
ID'EES INTERIM C operates in the sector Activités des agences de travail temporaire (NAF code 78.20Z). 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