Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2008-03-10 (18 years)Status: ActiveBusiness sector: Travaux de peinture et vitrerieLocation: PARIS (75017), Paris
ILE DE FRANCE BATIMENT : revenue, balance sheet and financial ratios
ILE DE FRANCE BATIMENT is a French company
founded 18 years ago,
specialized in the sector Travaux de peinture et vitrerie.
Based in PARIS (75017),
this company of category PME
shows in 2022 a revenue of 939 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ILE DE FRANCE BATIMENT (SIREN 504230053)
Indicator
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
939 249 €
919 829 €
902 893 €
893 749 €
741 956 €
691 123 €
1 074 228 €
886 921 €
873 496 €
Net income
45 451 €
44 074 €
34 781 €
37 953 €
31 447 €
19 739 €
44 398 €
22 990 €
25 805 €
EBITDA
59 285 €
43 275 €
45 768 €
45 718 €
32 480 €
27 819 €
61 212 €
30 283 €
37 742 €
Net margin
4.8%
4.8%
3.9%
4.2%
4.2%
2.9%
4.1%
2.6%
3.0%
Revenue and income statement
In 2022, ILE DE FRANCE BATIMENT achieves revenue of 939 k€. Revenue is growing positively over 9 years (CAGR: +0.9%). Vs 2021: +2%. After deducting consumption (158 k€), gross margin stands at 781 k€, i.e. a rate of 83%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 59 k€, representing 6.3% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 45 k€, i.e. 4.8% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
939 249 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
781 236 €
EBITDA (2022)
?
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
59 285 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
58 756 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
45 451 €
EBITDA margin (2022)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
6.3%
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 0%. 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 47%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Cash flow represents 4.9% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
0.0%
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
46.854%
Cash flow / Revenue (2022)
?
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
4.865%
Repayment capacity (2022)
?
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
0.0
Asset age ratio (2022)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution ILE DE FRANCE BATIMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2015
2016
2017
2018
2019
2020
2021
2022
Debt ratio
0.0
0.0
0.0
1.23
1.972
0.0
0.0
2.013
0.0
Financial autonomy
27.69
24.212
27.888
33.185
23.643
26.284
18.009
56.074
46.854
Repayment capacity
0.0
0.0
0.0
0.035
0.048
0.0
0.0
0.039
0.0
Cash flow / Revenue
3.211%
2.636%
4.764%
2.981%
3.009%
4.148%
4.097%
4.872%
4.865%
Sector positioning
Debt ratio
0.02022
2020
2021
2022
Q1: 0.12
Med: 13.36
Q3: 56.38
Excellent
In 2022, the debt ratio of ILE DE FRANCE BATIMENT (0.00) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
46.85%2022
2020
2021
2022
Q1: 4.76%
Med: 29.35%
Q3: 51.83%
Good+30 pts over 3 years
In 2022, the financial autonomy of ILE DE FRANCE BATIMENT (46.9%) 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
0.0 years2022
2020
2021
2022
Q1: 0.0 years
Med: 0.01 years
Q3: 1.11 years
Excellent
In 2022, the repayment capacity of ILE DE FRANCE BATIMENT (0.00) 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 185.10. 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
185.102
Interest coverage (2022)
?
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
0.0
Liquidity indicators evolution ILE DE FRANCE BATIMENT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2014
2015
2016
2017
2018
2019
2020
2021
2022
Liquidity ratio
137.195
130.557
137.087
148.087
129.555
134.33
120.795
228.169
185.102
Interest coverage
0.0
0.0
0.0
0.0
0.0
0.079
0.0
0.0
0.0
Sector positioning
Liquidity ratio
185.12022
2020
2021
2022
Q1: 140.42
Med: 202.64
Q3: 302.62
Average+19 pts over 3 years
In 2022, the liquidity ratio of ILE DE FRANCE BATIMENT (185.10) 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
0.0x2022
2020
2021
2022
Q1: 0.0x
Med: 0.0x
Q3: 1.48x
Average
In 2022, the interest coverage of ILE DE FRANCE BATIMENT (0.0x) 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: 34 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 29 days. The company must finance 5 days of gap between collections and payments. Overall, WCR represents 44 days of revenue, i.e. 114 k€ to permanently finance.
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
114 147 €
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
34 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
29 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 in days of revenue (2022)
?
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
44 j
WCR and payment terms evolution ILE DE FRANCE BATIMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2015
2016
2017
2018
2019
2020
2021
2022
Operating WCR
103 134 €
212 178 €
153 013 €
96 681 €
119 559 €
148 121 €
156 697 €
76 548 €
114 147 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
53
65
42
33
44
40
68
19
34
Supplier payment term (days)
41
82
49
40
57
57
91
12
29
Positioning of ILE DE FRANCE BATIMENT in its sector
Comparison with sector Travaux de peinture et vitrerie
Valuation estimate
Based on 88 transactions of similar company sales
(all years),
the value of ILE DE FRANCE BATIMENT is estimated at
158 675 €
(range 57 376€ - 281 175€).
With an EBITDA of 59 285€, the sector multiple of 2.7x is applied.
The price/revenue ratio is 0.18x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2022
88 tx
57k€158k€281k€
158 675 €Range: 57 376€ - 281 175€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
59 285 €×2.7x
Estimation160 909 €
48 713€ - 278 490€
Revenue Multiple30%
939 249 €×0.18x
Estimation170 625 €
78 509€ - 301 510€
Net Income Multiple20%
45 451 €×3.0x
Estimation135 168 €
47 336€ - 257 387€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 88 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 (Travaux de peinture et vitrerie)
Compare ILE DE FRANCE BATIMENT with other companies in the same sector:
Frequently asked questions about ILE DE FRANCE BATIMENT
What is the revenue of ILE DE FRANCE BATIMENT ?
The revenue of ILE DE FRANCE BATIMENT in 2022 is 939 k€.
Is ILE DE FRANCE BATIMENT profitable?
Yes, ILE DE FRANCE BATIMENT generated a net profit of 45 k€ in 2022.
Where is the headquarters of ILE DE FRANCE BATIMENT ?
The headquarters of ILE DE FRANCE BATIMENT is located in PARIS (75017), in the department Paris.
Where to find the tax return of ILE DE FRANCE BATIMENT ?
The tax return of ILE DE FRANCE BATIMENT 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 ILE DE FRANCE BATIMENT operate?
ILE DE FRANCE BATIMENT operates in the sector Travaux de peinture et vitrerie (NAF code 43.34Z). 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