Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2019-06-21 (6 years)Status: ActiveBusiness sector: Autres travaux d'installation n.c.a.Location: ANTIBES (06600), Alpes-Maritimes
ILEX LORRAINE : revenue, balance sheet and financial ratios
ILEX LORRAINE is a French company
founded 6 years ago,
specialized in the sector Autres travaux d'installation n.c.a..
Based in ANTIBES (06600),
this company of category PME
shows in 2022 a revenue of 2.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ILEX LORRAINE (SIREN 851883231)
Indicator
2024
2023
2022
2021
2020
2019
Revenue
N/C
N/C
2 415 769 €
2 268 858 €
1 905 933 €
1 008 638 €
Net income
245 130 €
162 712 €
292 686 €
277 122 €
242 453 €
32 947 €
EBITDA
N/C
N/C
453 886 €
427 597 €
385 185 €
80 133 €
Net margin
N/C
N/C
12.1%
12.2%
12.7%
3.3%
Revenue and income statement
In 2024, ILEX LORRAINE generates positive net income of 245 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2019-2024: 33 k€ -> 245 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
245 130 €
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 233%. 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 22%. The balance between equity and debt is satisfactory.
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
233.223%
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
22.498%
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
2019
2020
2021
2022
2023
2024
Debt ratio
4105.745
726.661
360.227
234.039
291.061
233.223
Financial autonomy
1.899
9.897
16.81
24.026
20.33
22.498
Repayment capacity
37.466
7.205
5.815
5.053
None
None
Cash flow / Revenue
5.753%
14.043%
13.448%
13.137%
None%
None%
Sector positioning
Debt ratio
233.222024
2022
2023
2024
Q1: 0.55
Med: 14.53
Q3: 40.52
Watch
In 2024, the debt ratio of ILEX LORRAINE (233.22) 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
22.5%2024
2022
2023
2024
Q1: 14.3%
Med: 34.88%
Q3: 57.25%
Average
In 2024, the financial autonomy of ILEX LORRAINE (22.5%) 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
5.05 years2022
2022
Q1: 0.0 years
Med: 0.13 years
Q3: 1.48 years
Watch
In 2022, the repayment capacity of ILEX LORRAINE (5.05) 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 102.01. 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
102.007
Liquidity indicators evolution ILEX LORRAINE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2019
2020
2021
2022
2023
2024
Liquidity ratio
104.123
91.695
142.192
153.845
132.116
102.007
Interest coverage
15.637
6.374
4.934
8.088
None
None
Sector positioning
Liquidity ratio
102.012024
2022
2023
2024
Q1: 147.06
Med: 212.0
Q3: 312.58
Watch-9 pts over 3 years
In 2024, the liquidity ratio of ILEX LORRAINE (102.01) 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
8.09x2022
2022
Q1: 0.0x
Med: 0.14x
Q3: 1.77x
Excellent
In 2022, the interest coverage of ILEX LORRAINE (8.1x) 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 (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 ILEX LORRAINE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2021
2022
2023
2024
Operating WCR
336 875 €
262 885 €
385 842 €
433 558 €
0 €
0 €
Inventory turnover (days)
10
6
4
4
0
0
Customer payment term (days)
122
54
84
71
0
0
Supplier payment term (days)
226
86
90
65
0
0
Positioning of ILEX LORRAINE 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 LORRAINE is estimated at
899 580 €
(range 453 540€ - 2 622 033€).
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
58 tx
453k€899k€2622k€
899 580 €Range: 453 540€ - 2 622 033€
NAF 5 all-time
Valuation method used
Net Income Multiple
245 130 €
×
3.7x
=899 580 €
Range: 453 540€ - 2 622 033€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
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 LORRAINE with other companies in the same sector:
Yes, ILEX LORRAINE generated a net profit of 245 k€ in 2024.
Where is the headquarters of ILEX LORRAINE ?
The headquarters of ILEX LORRAINE is located in ANTIBES (06600), in the department Alpes-Maritimes.
Where to find the tax return of ILEX LORRAINE ?
The tax return of ILEX LORRAINE 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 LORRAINE operate?
ILEX LORRAINE 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.
Item evolution
Rotate your phone to landscape mode to view the chart