Employees: 00 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2013-04-22 (13 years)Status: ActiveBusiness sector: Formation continue d'adultesLocation: REVIGNY-SUR-ORNAIN (55800), Meuse
IDEOS - CONSOR : revenue, balance sheet and financial ratios
IDEOS - CONSOR is a French company
founded 13 years ago,
specialized in the sector Formation continue d'adultes.
Based in REVIGNY-SUR-ORNAIN (55800),
this company of category PME
shows in 2021 a revenue of 851 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - IDEOS - CONSOR (SIREN 792575870)
Indicator
2022
2021
2020
Revenue
N/C
851 002 €
672 053 €
Net income
33 420 €
41 859 €
28 662 €
EBITDA
N/C
53 062 €
40 609 €
Net margin
N/C
4.9%
4.3%
Revenue and income statement
In 2022, IDEOS - CONSOR generates positive net income of 33 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2020-2022: 29 k€ -> 33 k€.
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
33 420 €
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 147%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 31%. The balance between equity and debt is satisfactory.
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
146.518%
Financial autonomy (2022)
?
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
31.447%
Asset age ratio (2022)
?
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
2020
2021
2022
Debt ratio
110.904
250.701
146.518
Financial autonomy
32.578
22.051
31.447
Repayment capacity
3.781
6.081
None
Cash flow / Revenue
4.479%
5.407%
None%
Sector positioning
Debt ratio
146.522022
2020
2021
2022
Q1: 0.0
Med: 5.95
Q3: 57.01
Average
In 2022, the debt ratio of IDEOS - CONSOR (146.52) 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
31.45%2022
2020
2021
2022
Q1: 3.43%
Med: 31.6%
Q3: 58.67%
Average
In 2022, the financial autonomy of IDEOS - CONSOR (31.4%) 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
6.08 years2021
2020
2021
Q1: 0.0 years
Med: 0.0 years
Q3: 0.96 years
Watch
In 2021, the repayment capacity of IDEOS - CONSOR (6.08) 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 126.95. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2022)
?
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
126.95
Liquidity indicators evolution IDEOS - CONSOR
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2020
2021
2022
Liquidity ratio
303.617
272.676
126.95
Interest coverage
12.032
13.279
None
Sector positioning
Liquidity ratio
126.952022
2020
2021
2022
Q1: 130.06
Med: 219.1
Q3: 397.35
Average-35 pts over 3 years
In 2022, the liquidity ratio of IDEOS - CONSOR (126.95) 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
13.28x2021
2020
2021
Q1: 0.0x
Med: 0.0x
Q3: 0.47x
Excellent
In 2021, the interest coverage of IDEOS - CONSOR (13.3x) 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. Average customer payment term: 2280 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 1130 days. The gap of 1150 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow.
Operating WCR (2022)
?
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 (2022)
?
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
2280 j
Supplier credit (2022)
?
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
1130 j
Inventory turnover (2022)
?
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 IDEOS - CONSOR
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2020
2021
2022
Operating WCR
168 302 €
182 387 €
0 €
Inventory turnover (days)
3
2
0
Customer payment term (days)
119
97
2280
Supplier payment term (days)
32
27
1130
Positioning of IDEOS - CONSOR in its sector
Comparison with sector Formation continue d'adultes
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (20 transactions).
This range of 99 880€ to 674 117€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2022
Indicative
99k€329k€674k€
329 988 €Range: 99 880€ - 674 117€
NAF 5 année 2022
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 20 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 (Formation continue d'adultes)
Compare IDEOS - CONSOR with other companies in the same sector:
Yes, IDEOS - CONSOR generated a net profit of 33 k€ in 2022.
Where is the headquarters of IDEOS - CONSOR ?
The headquarters of IDEOS - CONSOR is located in REVIGNY-SUR-ORNAIN (55800), in the department Meuse.
Where to find the tax return of IDEOS - CONSOR ?
The tax return of IDEOS - CONSOR 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 IDEOS - CONSOR operate?
IDEOS - CONSOR operates in the sector Formation continue d'adultes (NAF code 85.59A). 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