Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2017-06-09 (8 years)Status: ActiveBusiness sector: Hébergement touristique et autre hébergement de courte durée Location: NEYRON (01700), Ain
INDEO : revenue, balance sheet and financial ratios
INDEO is a French company
founded 8 years ago,
specialized in the sector Hébergement touristique et autre hébergement de courte durée .
Based in NEYRON (01700),
this company of category PME
shows in 2024 a revenue of 358 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
En 2024, INDEO alcanza unos ingresos de 358 k€. La actividad permanece estable durante el período (TCAC: -3.9%). Tras deducir el consumo (0 €), el margen bruto se sitúa en 358 k€, es decir, una tasa del 100%. El EBITDA alcanza 53 k€, representando el 14.9% de los ingresos. Este nivel de margen operativo es satisfactorio para el sector. El resultado neto asciende a 10 k€, es decir, el 2.9% de los ingresos.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
357 910 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
357 910 €
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
53 342 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
12 490 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
10 285 €
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
14.9%
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
El ratio de endeudamiento (= Deuda financiera / Fondos propios x 100) se sitúa en 168%. Situación crítica: la deuda supera significativamente los fondos propios. La autonomía financiera (= Fondos propios / Total activo x 100) alcanza el 35%. El equilibrio entre fondos propios y deuda es satisfactorio. La capacidad de reembolso indica que se necesitarían 13.4 años de flujo de caja. Más allá de 7 años, los bancos generalmente consideran el riesgo crediticio como alto. El flujo de caja representa el 14.3% de los ingresos. Este alto nivel proporciona una fuerte capacidad de autofinanciación.
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
168.036%
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
35.363%
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
14.286%
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
13.449
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
2020
2021
2022
2023
2024
Debt ratio
174.39
157.221
140.856
158.957
168.036
Financial autonomy
34.356
35.211
39.115
35.648
35.363
Repayment capacity
7.485
10.728
7.295
None
13.449
Cash flow / Revenue
17.865%
13.242%
17.975%
None%
14.286%
Sector positioning
Ratio de endeudamiento
168.042024
2022
2023
2024
Q1: -3.79
Med: 0.16
Q3: 69.98
Average
En 2024, el ratio de endeudamiento de INDEO (168.04) se sitúa por encima de la mediana del sector. Este ratio mide el peso de la deuda en relación con el patrimonio. Un esfuerzo de reducción podría mejorar la solidez financiera.
Autonomía financiera
35.36%2024
2022
2023
2024
Q1: 0.0%
Med: 9.22%
Q3: 47.63%
Bueno+11 pts over 3 years
En 2024, el autonomía financiera de INDEO (35.4%) se sitúa por encima de la mediana del sector. Este ratio representa la parte del patrimonio en la financiación total. Esta posición cómoda ofrece un margen de seguridad apreciable.
Capacidad de reembolso
13.45 ans2024
2022
2024
Q1: -0.19 ans
Med: 0.0 ans
Q3: 2.6 ans
Average
En 2024, el capacidad de reembolso de INDEO (13.4 ans) se sitúa por encima de la mediana del sector. Este ratio indica el número de años necesarios para pagar la deuda con flujo de caja. Un esfuerzo de reducción podría mejorar la solidez financiera.
Liquidity ratios
El ratio de liquidez se sitúa en 430.73. La empresa tiene 2€ de activos líquidos por cada 1€ de deuda a corto plazo.
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
430.733
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
0.0
Liquidity indicators evolution INDEO
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2020
2021
2022
2023
2024
Liquidity ratio
270.99
112.169
87.719
303.951
430.733
Interest coverage
0.0
0.0
0.0
None
0.0
Sector positioning
Ratio de liquidez
430.732024
2022
2023
2024
Q1: 33.0
Med: 119.82
Q3: 327.59
Excelente+35 pts over 3 years
En 2024, el ratio de liquidez de INDEO (430.73) se sitúa en el top 25% del sector. Este ratio mide la capacidad de cubrir deuda a corto plazo con activos corrientes. Un ratio superior a 1 asegura cobertura cómoda de vencimientos a corto plazo.
Cobertura de intereses
0.0x2024
2022
2024
Q1: 0.0x
Med: 0.0x
Q3: 3.06x
Average
En 2024, el cobertura de intereses de INDEO (0.0x) se sitúa por debajo de la mediana del sector. Este ratio indica cuántas veces el resultado operativo cubre los gastos de intereses. Una mejora fortalecería la posición competitiva.
Working capital requirement (WCR) and payment terms
El fondo de maniobra operativo (FM) mide el desfase temporal de tesorería. Plazo medio de cobro a clientes: 134 días. Plazo proveedores: 143 días. Situación favorable. El FM representa 156 días de ingresos. En 2020-2024, el FM aumentó en +1234%.
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
155 018 €
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
134 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
143 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 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
156 j
WCR and payment terms evolution INDEO
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2020
2021
2022
2023
2024
Operating WCR
-13 675 €
-40 840 €
-22 529 €
0 €
155 018 €
Inventory turnover (days)
0
0
0
0
0
Customer payment term (days)
14
12
12
0
134
Supplier payment term (days)
51
120
54
0
143
Positioning of INDEO in its sector
Comparison with sector Hébergement touristique et autre hébergement de courte durée
Valuation estimate
Based on 261 transactions of similar company sales
(all years),
the value of INDEO is estimated at
234 121 €
(range 141 594€ - 447 302€).
With an EBITDA of 53 342€, the sector multiple of 5.3x is applied.
The price/revenue ratio is 0.75x
(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.
Estimated enterprise value2024
261 transactions
141k€234k€447k€
234 121 €Range: 141 594€ - 447 302€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
53 342 €×5.3x
Estimation282 571 €
164 908€ - 551 544€
Revenue Multiple30%
357 910 €×0.75x
Estimation267 548 €
182 685€ - 486 919€
Net Income Multiple20%
10 285 €×6.1x
Estimation62 861 €
21 675€ - 127 273€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 261 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 (Hébergement touristique et autre hébergement de courte durée )
Compare INDEO with other companies in the same sector:
Yes, INDEO generated a net profit of 10 k€ in 2024.
Where is the headquarters of INDEO ?
The headquarters of INDEO is located in NEYRON (01700), in the department Ain.
Where to find the tax return of INDEO ?
The tax return of INDEO 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 INDEO operate?
INDEO operates in the sector Hébergement touristique et autre hébergement de courte durée (NAF code 55.20Z). 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