Employees: NN (None)Legal category: SCA (commandite par actions)Size: GECreation date: 1986-07-01 (39 years)Status: ActiveBusiness sector: Production d'électricitéLocation: BOULOGNE-BILLANCOURT (92100), Hauts-de-Seine
IDEX TERRITOIRES : revenue, balance sheet and financial ratios
IDEX TERRITOIRES is a French company
founded 39 years ago,
specialized in the sector Production d'électricité.
Based in BOULOGNE-BILLANCOURT (92100),
this company of category GE
shows in 2024 a revenue of 19.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - IDEX TERRITOIRES (SIREN 338701360)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
19 329 111 €
21 536 800 €
23 308 096 €
11 579 859 €
11 503 151 €
13 585 139 €
8 758 333 €
4 577 994 €
4 839 552 €
Net income
-7 890 723 €
-9 335 294 €
-3 027 386 €
1 330 617 €
-2 257 789 €
-758 392 €
-3 641 072 €
-1 335 199 €
579 519 €
EBITDA
-3 939 827 €
-3 975 005 €
-1 175 399 €
-1 423 863 €
-403 448 €
632 372 €
-900 136 €
-78 186 €
957 740 €
Net margin
-40.8%
-43.3%
-13.0%
11.5%
-19.6%
-5.6%
-41.6%
-29.2%
12.0%
Revenue and income statement
In 2024, IDEX TERRITOIRES achieves revenue of 19.3 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +18.9%. Significant drop of -10% vs 2023. After deducting consumption (12.9 M€), gross margin stands at 6.5 M€, i.e. a rate of 33%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -3.9 M€, representing -20.4% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -7.9 M€ (-40.8% 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
19 329 111 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
6 465 800 €
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
-3 939 827 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-2 297 097 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-7 890 723 €
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
-20.4%
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 5809%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 0%. 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
5809.198%
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
0.391%
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
-33.058%
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
-5.189
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
0.258
124.631
133.5
182.419
207.82
165.96
197.321
406.857
5809.198
Financial autonomy
86.104
36.413
30.262
26.305
23.814
21.536
16.805
7.401
0.391
Repayment capacity
0.059
3211.599
-22.29
-190.503
-88.412
12.998
-26.048
-6.285
-5.189
Cash flow / Revenue
20.11%
0.207%
-15.068%
-1.502%
-3.821%
22.029%
-5.463%
-24.539%
-33.058%
Sector positioning
Debt ratio
5809.22024
2022
2023
2024
Q1: -273.65
Med: 0.0
Q3: 120.96
Average
In 2024, the debt ratio of IDEX TERRITOIRES (5809.20) 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
0.39%2024
2022
2023
2024
Q1: -12.1%
Med: 0.32%
Q3: 40.46%
Good-5 pts over 3 years
In 2024, the financial autonomy of IDEX TERRITOIRES (0.4%) 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
-5.19 years2024
2022
2023
2024
Q1: -4.9 years
Med: 0.0 years
Q3: 5.63 years
Excellent
In 2024, the repayment capacity of IDEX TERRITOIRES (-5.19) 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 21.59. 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
21.594
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
-201.504
Liquidity indicators evolution IDEX TERRITOIRES
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
292.776
141.069
82.211
99.712
99.91
50.505
53.717
35.541
21.594
Interest coverage
0.0
-924.249
-171.326
206.557
-366.706
-94.302
-110.602
-68.715
-201.504
Sector positioning
Liquidity ratio
21.592024
2022
2023
2024
Q1: 83.26
Med: 273.74
Q3: 870.78
Watch
In 2024, the liquidity ratio of IDEX TERRITOIRES (21.59) 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
-201.5x2024
2022
2023
2024
Q1: -5.49x
Med: 0.0x
Q3: 19.34x
Average
In 2024, the interest coverage of IDEX TERRITOIRES (-201.5x) 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: 67 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 160 days. Excellent situation: suppliers finance 93 days of the operating cycle (retail model). Inventory turnover is 1 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. WCR is negative (-1405 days): operations structurally generate cash. Notable WCR improvement over the period (-1187%), 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
-75 441 327 €
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
67 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
160 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
1 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
-1405 j
WCR and payment terms evolution IDEX TERRITOIRES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
6 937 353 €
7 200 315 €
1 450 730 €
2 527 515 €
3 845 733 €
-11 441 248 €
-4 005 962 €
-32 567 734 €
-75 441 327 €
Inventory turnover (days)
7
9
3
3
3
2
1
2
1
Customer payment term (days)
78
157
51
52
70
51
65
60
67
Supplier payment term (days)
80
208
173
76
116
177
250
108
160
Positioning of IDEX TERRITOIRES in its sector
Comparison with sector Production d'électricité
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of IDEX TERRITOIRES is estimated at
13 372 660 €
(range 2 632 697€ - 67 861 375€).
The price/revenue ratio is 0.69x
(in line with sector norms).
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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
85 tx
2632k€13372k€67861k€
13 372 660 €Range: 2 632 697€ - 67 861 375€
NAF 5 all-time
Valuation method used
Revenue Multiple
19 329 111 €
×
0.69x
=13 372 661 €
Range: 2 632 697€ - 67 861 375€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 85 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 (Production d'électricité)
Compare IDEX TERRITOIRES with other companies in the same sector:
The revenue of IDEX TERRITOIRES in 2024 is 19.3 M€.
Is IDEX TERRITOIRES profitable?
IDEX TERRITOIRES recorded a net loss in 2024.
Where is the headquarters of IDEX TERRITOIRES ?
The headquarters of IDEX TERRITOIRES is located in BOULOGNE-BILLANCOURT (92100), in the department Hauts-de-Seine.
Where to find the tax return of IDEX TERRITOIRES ?
The tax return of IDEX TERRITOIRES 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 IDEX TERRITOIRES operate?
IDEX TERRITOIRES operates in the sector Production d'électricité (NAF code 35.11Z). 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