ILEX FREJUS : revenue, balance sheet and financial ratios

ILEX FREJUS is a French company founded 18 years ago, specialized in the sector Autres travaux d'installation n.c.a.. Based in PUGET-SUR-ARGENS (83480), this company of category PME shows in 2022 a revenue of 2.6 M€. Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.

Data updated on 2026-05-02

Sources : INPI & INSEE SIRENE - Processing : Ministry of Economy

Financial history - ILEX FREJUS (SIREN 502198831)
Indicator 2023 2022 2021 2020 2019 2018 2017 2016
Revenue N/C 2 581 674 € 2 237 379 € 2 084 682 € 2 204 531 € 1 982 733 € 1 825 974 € 1 298 872 €
Net income 56 998 € 14 727 € 129 564 € 134 983 € 111 414 € 10 758 € 124 256 € 12 426 €
EBITDA N/C 43 615 € 134 691 € 166 228 € 140 951 € 13 299 € 153 242 € 4 433 €
Net margin N/C 0.6% 5.8% 6.5% 5.1% 0.5% 6.8% 1.0%

Revenue and income statement

In 2023, ILEX FREJUS generates positive net income of 57 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2023: 12 k€ -> 57 k€.

Net income (2023) ?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax

56 998 €

Loading income statement...

Chart evolution

Show :

Assets

Loading data...

Liabilities

Loading data...

Solvency and debt ratios

The debt ratio (= Financial debt / Equity x 100) stands at 68%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 26%. The balance between equity and debt is satisfactory.

Debt ratio (2023) ?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low
50-100% : Moderate
> 100% : High

68.153%

Financial autonomy (2023) ?
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

26.206%

Asset age ratio (2023) ?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Interpretation
< 50% : Recent assets
50-70% : Normal wear
> 70% : Aging assets

74.3%

Solvency indicators evolution
ILEX FREJUS

Sector positioning

Debt ratio
68.15 2023
2021
2022
2023
Q1: 0.73
Med: 17.67
Q3: 51.54
Watch +12 pts over 3 years

In 2023, the debt ratio of ILEX FREJUS (68.15) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.

Financial autonomy
26.21% 2023
2021
2022
2023
Q1: 15.01%
Med: 34.71%
Q3: 55.16%
Average -8 pts over 3 years

In 2023, the financial autonomy of ILEX FREJUS (26.2%) 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
9.07 years 2022
2021
2022
Q1: 0.0 years
Med: 0.13 years
Q3: 1.48 years
Watch

In 2022, the repayment capacity of ILEX FREJUS (9.07) 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 153.89. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.

Liquidity ratio (2023) ?
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

153.888

Liquidity indicators evolution
ILEX FREJUS

Sector positioning

Liquidity ratio
153.89 2023
2021
2022
2023
Q1: 149.67
Med: 209.47
Q3: 305.3
Average

In 2023, the liquidity ratio of ILEX FREJUS (153.89) 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
8.01x 2022
2021
2022
Q1: 0.0x
Med: 0.14x
Q3: 1.77x
Excellent +7 pts over 2 years

In 2022, the interest coverage of ILEX FREJUS (8.0x) 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.

Operating WCR (2023) ?
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 (2023) ?
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 (2023) ?
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 (2023) ?
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
ILEX FREJUS

Positioning of ILEX FREJUS in its sector

Comparison with sector Autres travaux d'installation n.c.a.

Valuation estimate

Based on 58 transactions of similar company sales (all years), the value of ILEX FREJUS is estimated at 209 171 € (range 105 457€ - 609 679€). 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 value 2023
58 tx
105k€ 209k€ 609k€
209 171 € Range: 105 457€ - 609 679€
NAF 5 all-time

Valuation method used

Net Income Multiple
56 998 € × 3.7x = 209 172 €
Range: 105 458€ - 609 679€

Only this financial indicator is available for this company.

Valuation evolution

How is this estimate calculated?

This estimate is based on the analysis of 58 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 d'installation n.c.a.)

Compare ILEX FREJUS with other companies in the same sector:

Frequently asked questions about ILEX FREJUS

What is the revenue of ILEX FREJUS ?

The revenue of ILEX FREJUS in 2022 is 2.6 M€.

Is ILEX FREJUS profitable?

Yes, ILEX FREJUS generated a net profit of 57 k€ in 2023.

Where is the headquarters of ILEX FREJUS ?

The headquarters of ILEX FREJUS is located in PUGET-SUR-ARGENS (83480), in the department Var.

Where to find the tax return of ILEX FREJUS ?

The tax return of ILEX FREJUS 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 ILEX FREJUS operate?

ILEX FREJUS operates in the sector Autres travaux d'installation n.c.a. (NAF code 43.29B). See the 'Sector positioning' section above to compare the company with its competitors.