Employees: 12 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: ETICreation date: 2007-07-01 (18 years)Status: ActiveBusiness sector: Activités des agences de travail temporaire Location: CHENOVE (21300), Cote-d'Or
ID'EES INTERIM E : revenue, balance sheet and financial ratios
ID'EES INTERIM E is a French company
founded 18 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 4.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ID'EES INTERIM E (SIREN 493444830)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
4 721 258 €
6 876 395 €
6 846 044 €
5 095 331 €
3 825 391 €
4 878 019 €
4 583 351 €
4 163 258 €
3 437 935 €
Net income
-310 984 €
139 591 €
253 746 €
-49 716 €
58 441 €
74 898 €
75 639 €
169 463 €
-54 334 €
EBITDA
-1 301 797 €
-1 188 596 €
-1 013 961 €
-1 031 492 €
-813 974 €
-866 595 €
-988 838 €
-870 245 €
-895 336 €
Net margin
-6.6%
2.0%
3.7%
-1.0%
1.5%
1.5%
1.7%
4.1%
-1.6%
Revenue and income statement
In 2024, ID'EES INTERIM E achieves revenue of 4.7 M€. Revenue is growing positively over 9 years (CAGR: +4.0%). Significant drop of -31% vs 2023. After deducting consumption (0 €), gross margin stands at 4.7 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 -1.3 M€, representing -27.6% of revenue. Warning negative scissor effect: despite revenue change (-31%), EBITDA varies by -10%, reducing margin by 10.3 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -311 k€ (-6.6% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
4 721 258 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
4 721 258 €
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
-1 301 797 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-383 601 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-310 984 €
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
-27.6%
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 10%. 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 19%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
9.962%
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
18.698%
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
-11.945%
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
-0.052
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
-812.319
2556.054
852.675
453.34
598.968
485.037
95.348
4.392
9.962
Financial autonomy
-6.796
2.048
5.084
7.966
8.315
7.375
16.528
24.135
18.698
Repayment capacity
-5.135
24.657
-21.283
-11.66
-36.64
-4.788
33.747
-0.117
-0.052
Cash flow / Revenue
-5.439%
1.272%
-1.107%
-1.605%
-1.109%
-4.181%
0.191%
-3.295%
-11.945%
Sector positioning
Debt ratio
9.962024
2022
2023
2024
Q1: 0.0
Med: 2.73
Q3: 26.78
Average-18 pts over 3 years
In 2024, the debt ratio of ID'EES INTERIM E (9.96) 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
18.7%2024
2022
2023
2024
Q1: 11.73%
Med: 25.56%
Q3: 44.76%
Average+7 pts over 3 years
In 2024, the financial autonomy of ID'EES INTERIM E (18.7%) 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
-0.05 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.27 years
Excellent-50 pts over 3 years
In 2024, the repayment capacity of ID'EES INTERIM E (-0.05) 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 112.77. 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
112.773
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
-0.064
Liquidity indicators evolution ID'EES INTERIM E
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
179.922
218.176
184.68
171.223
237.904
184.257
143.535
124.814
112.773
Interest coverage
-0.098
-0.093
-0.028
-0.011
-0.005
-0.002
-0.273
-0.455
-0.064
Sector positioning
Liquidity ratio
112.772024
2022
2023
2024
Q1: 111.16
Med: 138.5
Q3: 192.32
Average-20 pts over 3 years
In 2024, the liquidity ratio of ID'EES INTERIM E (112.77) 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
-0.06x2024
2022
2023
2024
Q1: -0.69x
Med: 0.0x
Q3: 1.34x
Average+23 pts over 3 years
In 2024, the interest coverage of ID'EES INTERIM E (-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: 52 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 92 days. Excellent situation: suppliers finance 40 days of the operating cycle (retail model). Overall, WCR represents 23 days of revenue, i.e. 308 k€ to permanently finance. Notable WCR improvement over the period (-54%), 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
307 684 €
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
52 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
92 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
23 j
WCR and payment terms evolution ID'EES INTERIM E
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
666 581 €
924 826 €
1 053 071 €
609 752 €
723 726 €
294 663 €
445 472 €
354 753 €
307 684 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
63
68
77
67
71
68
73
54
52
Supplier payment term (days)
72
89
87
72
124
80
82
114
92
Positioning of ID'EES INTERIM E 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 E is estimated at
363 218 €
(range 285 052€ - 649 336€).
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
285k€363k€649k€
363 218 €Range: 285 052€ - 649 336€
NAF 5 all-time
Valuation method used
Revenue Multiple
4 721 258 €
×
0.08x
=363 218 €
Range: 285 053€ - 649 337€
Only this financial indicator is available for this company.
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 E with other companies in the same sector:
The revenue of ID'EES INTERIM E in 2024 is 4.7 M€.
Is ID'EES INTERIM E profitable?
ID'EES INTERIM E recorded a net loss in 2024.
Where is the headquarters of ID'EES INTERIM E ?
The headquarters of ID'EES INTERIM E is located in CHENOVE (21300), in the department Cote-d'Or.
Where to find the tax return of ID'EES INTERIM E ?
The tax return of ID'EES INTERIM E 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 E operate?
ID'EES INTERIM E 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