Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1966-01-01 (60 years)Status: ActiveBusiness sector: Autres travaux spécialisés de constructionLocation: VAUXBUIN (02200), Aisne
IDOINE PISCINES : revenue, balance sheet and financial ratios
IDOINE PISCINES is a French company
founded 60 years ago,
specialized in the sector Autres travaux spécialisés de construction.
Based in VAUXBUIN (02200),
this company of category PME
shows in 2021 a revenue of 4.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - IDOINE PISCINES (SIREN 716680251)
Indicator
2024
2021
2020
2019
2018
2017
2016
Revenue
N/C
4 123 460 €
3 636 854 €
3 818 152 €
3 434 625 €
2 654 583 €
2 806 405 €
Net income
385 396 €
280 024 €
206 298 €
235 621 €
242 704 €
87 634 €
121 796 €
EBITDA
N/C
589 160 €
538 632 €
552 353 €
503 474 €
301 545 €
396 997 €
Net margin
N/C
6.8%
5.7%
6.2%
7.1%
3.3%
4.3%
Revenue and income statement
In 2024, IDOINE PISCINES generates positive net income of 385 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 122 k€ -> 385 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
385 396 €
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 6%. 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 48%. 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
5.564%
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
47.83%
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
2024
Debt ratio
0.0
32.186
18.589
8.863
82.628
48.381
5.564
Financial autonomy
23.644
32.227
27.179
32.132
26.339
29.199
47.83
Repayment capacity
0.0
1.589
0.609
0.258
2.746
1.544
None
Cash flow / Revenue
6.186%
3.476%
6.2%
6.595%
6.124%
6.993%
None%
Sector positioning
Debt ratio
5.562024
2020
2021
2024
Q1: 3.39
Med: 18.59
Q3: 55.68
Good-42 pts over 3 years
In 2024, the debt ratio of IDOINE PISCINES (5.56) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
47.83%2024
2020
2021
2024
Q1: 18.09%
Med: 38.63%
Q3: 59.74%
Good+17 pts over 3 years
In 2024, the financial autonomy of IDOINE PISCINES (47.8%) 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
1.54 years2021
2020
2021
Q1: 0.0 years
Med: 0.37 years
Q3: 1.84 years
Average
In 2021, the repayment capacity of IDOINE PISCINES (1.54) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 409.69. 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
409.692
Liquidity indicators evolution IDOINE PISCINES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2024
Liquidity ratio
438.115
193.128
249.265
274.4
289.954
318.404
409.692
Interest coverage
0.204
0.599
0.117
0.033
0.102
0.321
None
Sector positioning
Liquidity ratio
409.692024
2020
2021
2024
Q1: 147.2
Med: 218.63
Q3: 322.5
Excellent
In 2024, the liquidity ratio of IDOINE PISCINES (409.69) 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
0.32x2021
2020
2021
Q1: 0.0x
Med: 0.28x
Q3: 1.91x
Good+12 pts over 2 years
In 2021, the interest coverage of IDOINE PISCINES (0.3x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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 (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
0 €
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
0 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
0 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 and payment terms evolution IDOINE PISCINES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2024
Operating WCR
882 727 €
727 807 €
849 245 €
824 148 €
1 245 695 €
858 875 €
0 €
Inventory turnover (days)
37
54
51
60
67
77
0
Customer payment term (days)
111
81
132
89
116
91
0
Supplier payment term (days)
52
70
67
56
73
55
0
Positioning of IDOINE PISCINES in its sector
Comparison with sector Autres travaux spécialisés de construction
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (25 transactions).
This range of 992 595€ to 3 286 158€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
992k€1802k€3286k€
1 802 876 €Range: 992 595€ - 3 286 158€
NAF 5 année 2024
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 25 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 (Autres travaux spécialisés de construction)
Compare IDOINE PISCINES with other companies in the same sector:
Yes, IDOINE PISCINES generated a net profit of 385 k€ in 2024.
Where is the headquarters of IDOINE PISCINES ?
The headquarters of IDOINE PISCINES is located in VAUXBUIN (02200), in the department Aisne.
Where to find the tax return of IDOINE PISCINES ?
The tax return of IDOINE PISCINES 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 IDOINE PISCINES operate?
IDOINE PISCINES operates in the sector Autres travaux spécialisés de construction (NAF code 43.99D). 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