Employees: NN (None)Legal category: SCA (commandite par actions)Size: ETICreation date: 2008-06-13 (17 years)Status: ActiveBusiness sector: Services auxiliaires des transports terrestresLocation: PUTEAUX (92800), Hauts-de-Seine
INDIGO INFRA TERNES : revenue, balance sheet and financial ratios
INDIGO INFRA TERNES is a French company
founded 17 years ago,
specialized in the sector Services auxiliaires des transports terrestres.
Based in PUTEAUX (92800),
this company of category ETI
shows in 2024 a revenue of 3.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - INDIGO INFRA TERNES (SIREN 504727215)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
3 402 304 €
3 304 414 €
3 201 680 €
3 108 211 €
2 825 473 €
3 143 841 €
3 233 955 €
3 048 723 €
2 866 620 €
Net income
-226 126 €
-595 322 €
-83 843 €
861 068 €
-1 728 129 €
-542 270 €
-291 904 €
-250 963 €
102 551 €
EBITDA
2 371 278 €
2 111 181 €
2 297 146 €
2 317 901 €
1 888 401 €
2 103 198 €
2 264 016 €
2 067 383 €
1 902 353 €
Net margin
-6.6%
-18.0%
-2.6%
27.7%
-61.2%
-17.2%
-9.0%
-8.2%
3.6%
Revenue and income statement
In 2024, INDIGO INFRA TERNES achieves revenue of 3.4 M€. Revenue is growing positively over 9 years (CAGR: +2.2%). Vs 2023: +3%. After deducting consumption (0 €), gross margin stands at 3.4 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 2.4 M€, representing 69.7% of revenue. Positive scissor effect: EBITDA margin improves by +5.8 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Net income is negative at -226 k€ (-6.6% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
3 402 304 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
3 402 304 €
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
2 371 278 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-65 352 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-226 126 €
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
69.7%
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 -187%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Cash flow represents 7.8% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
0.0%
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
-186.585%
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
7.78%
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
0.0
Solvency indicators evolution INDIGO INFRA TERNES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
2460.676
-1965.388
-504.418
0.0
0.0
0.0
0.0
0.0
0.0
Financial autonomy
2.07
-2.17
-8.439
-26.632
-181.13
-63.01
-82.075
-140.15
-186.585
Repayment capacity
12.986
10.123
6.431
0.0
0.0
0.0
0.0
0.0
0.0
Cash flow / Revenue
8.002%
8.273%
10.23%
-12.71%
4.554%
18.414%
20.163%
1.722%
7.78%
Sector positioning
Debt ratio
0.02024
2022
2023
2024
Q1: 0.0
Med: 7.19
Q3: 71.25
Excellent
In 2024, the debt ratio of INDIGO INFRA TERNES (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
-186.59%2024
2022
2023
2024
Q1: 8.5%
Med: 34.82%
Q3: 60.5%
Watch
In 2024, the financial autonomy of INDIGO INFRA TERNES (-186.6%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
0.0 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 1.65 years
Excellent
In 2024, the repayment capacity of INDIGO INFRA TERNES (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 36.87. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 0.9x. Danger: operating income does not cover interest charges, unsustainable situation.
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
36.871
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
0.918
Liquidity indicators evolution INDIGO INFRA TERNES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
100.972
86.87
77.959
30.726
19.662
37.933
32.638
31.545
36.871
Interest coverage
2.967
2.285
1.759
3.297
0.301
0.233
0.311
0.538
0.918
Sector positioning
Liquidity ratio
36.872024
2022
2023
2024
Q1: 94.59
Med: 166.76
Q3: 334.35
Watch
In 2024, the liquidity ratio of INDIGO INFRA TERNES (36.87) 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
0.92x2024
2022
2023
2024
Q1: 0.0x
Med: 0.2x
Q3: 7.96x
Good
In 2024, the interest coverage of INDIGO INFRA TERNES (0.9x) 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. Average customer payment term: 15 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 58 days. Excellent situation: suppliers finance 43 days of the operating cycle (retail model). WCR is negative (-298 days): operations structurally generate cash. Notable WCR improvement over the period (-1465%), freeing up cash.
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
-2 819 762 €
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
15 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
58 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
-298 j
WCR and payment terms evolution INDIGO INFRA TERNES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
206 540 €
373 682 €
521 217 €
-3 360 829 €
-3 464 623 €
-3 783 221 €
-3 265 682 €
-3 055 129 €
-2 819 762 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
10
16
17
14
11
12
21
16
15
Supplier payment term (days)
721
897
729
135
15
134
73
111
58
Positioning of INDIGO INFRA TERNES in its sector
Comparison with sector Services auxiliaires des transports terrestres
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (26 transactions).
This range of 1 355 993€ to 7 021 498€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
1355k€4344k€7021k€
4 344 892 €Range: 1 355 993€ - 7 021 498€
NAF 5 all-time
How is this estimate calculated?
This estimate is based on the analysis of 26 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 (Services auxiliaires des transports terrestres)
Compare INDIGO INFRA TERNES with other companies in the same sector:
Frequently asked questions about INDIGO INFRA TERNES
What is the revenue of INDIGO INFRA TERNES ?
The revenue of INDIGO INFRA TERNES in 2024 is 3.4 M€.
Is INDIGO INFRA TERNES profitable?
INDIGO INFRA TERNES recorded a net loss in 2024.
Where is the headquarters of INDIGO INFRA TERNES ?
The headquarters of INDIGO INFRA TERNES is located in PUTEAUX (92800), in the department Hauts-de-Seine.
Where to find the tax return of INDIGO INFRA TERNES ?
The tax return of INDIGO INFRA TERNES 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 INDIGO INFRA TERNES operate?
INDIGO INFRA TERNES operates in the sector Services auxiliaires des transports terrestres (NAF code 52.21Z). 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