Employees: 42 (2023.0)Legal category: SCA (commandite par actions)Size: GECreation date: 1996-11-19 (29 years)Status: ActiveBusiness sector: Construction de réseaux électriques et de télécommunicationsLocation: DIJON (21000), Cote-d'Or
INEO INFRACOM : revenue, balance sheet and financial ratios
INEO INFRACOM is a French company
founded 29 years ago,
specialized in the sector Construction de réseaux électriques et de télécommunications.
Based in DIJON (21000),
this company of category GE
shows in 2024 a revenue of 377.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - INEO INFRACOM (SIREN 409867942)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
377 100 512 €
400 092 379 €
403 977 147 €
420 421 134 €
334 824 438 €
321 456 569 €
271 369 488 €
264 284 792 €
238 438 060 €
Net income
10 940 815 €
11 504 584 €
10 529 453 €
10 533 019 €
7 195 334 €
7 169 482 €
7 199 964 €
6 794 837 €
6 582 051 €
EBITDA
14 990 497 €
18 120 142 €
15 382 757 €
17 992 495 €
12 854 435 €
14 282 723 €
8 850 390 €
10 459 229 €
3 689 491 €
Net margin
2.9%
2.9%
2.6%
2.5%
2.1%
2.2%
2.7%
2.6%
2.8%
Revenue and income statement
In 2024, INEO INFRACOM achieves revenue of 377.1 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +5.9%. Slight decline of -6% vs 2023. After deducting consumption (1.4 M€), gross margin stands at 375.7 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 15.0 M€, representing 4.0% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 10.9 M€, i.e. 2.9% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
377 100 512 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
375 718 455 €
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
14 990 497 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
15 176 368 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
10 940 815 €
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
4.0%
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 6%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 3.7% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
0.1%
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
5.544%
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
3.7%
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
0.001
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
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.962
1.376
0.344
0.0
179.35
2.546
0.001
5.397
0.1
Financial autonomy
5.316
4.954
4.545
4.351
2.946
4.38
4.41
5.01
5.544
Repayment capacity
0.031
0.012
0.003
0.0
1.444
0.025
0.0
0.059
0.001
Cash flow / Revenue
0.876%
3.054%
2.856%
3.093%
2.734%
2.634%
2.182%
3.276%
3.7%
Sector positioning
Debt ratio
0.12024
2022
2023
2024
Q1: 0.01
Med: 10.59
Q3: 57.34
Good
In 2024, the debt ratio of INEO INFRACOM (0.10) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
5.54%2024
2022
2023
2024
Q1: 9.37%
Med: 24.02%
Q3: 46.92%
Average
In 2024, the financial autonomy of INEO INFRACOM (5.5%) 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
0.0 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.02 years
Q3: 1.19 years
Good
In 2024, the repayment capacity of INEO INFRACOM (0.00) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 189.69. 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 0.1x. 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
189.686
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
0.064
Liquidity indicators evolution INEO INFRACOM
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
149.685
143.817
146.479
150.69
180.242
173.524
172.345
170.475
189.686
Interest coverage
0.307
0.082
0.17
0.119
0.254
0.902
4.837
1.323
0.064
Sector positioning
Liquidity ratio
189.692024
2022
2023
2024
Q1: 144.08
Med: 203.1
Q3: 276.81
Average+6 pts over 3 years
In 2024, the liquidity ratio of INEO INFRACOM (189.69) 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
0.06x2024
2022
2023
2024
Q1: 0.0x
Med: 0.16x
Q3: 4.32x
Average-40 pts over 3 years
In 2024, the interest coverage of INEO INFRACOM (0.1x) 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: 92 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 83 days. The company must finance 9 days of gap between collections and payments. Inventory turnover is 2 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. WCR is negative (-15 days): operations structurally generate cash. Notable WCR improvement over the period (-129%), 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
-15 815 595 €
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
92 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
83 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
2 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
-15 j
WCR and payment terms evolution INEO INFRACOM
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
53 827 392 €
40 818 786 €
44 697 268 €
51 002 299 €
95 056 658 €
91 239 795 €
100 271 168 €
-3 628 838 €
-15 815 595 €
Inventory turnover (days)
0
2
8
15
12
5
4
3
2
Customer payment term (days)
103
106
115
101
118
91
106
98
92
Supplier payment term (days)
78
69
72
68
85
74
86
89
83
Positioning of INEO INFRACOM in its sector
Comparison with sector Construction de réseaux électriques et de télécommunications
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (37 transactions).
This range of 2 838 232€ to 8 807 893€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
2838k€6451k€8807k€
6 451 311 €Range: 2 838 232€ - 8 807 893€
NAF 5 all-time
How is this estimate calculated?
This estimate is based on the analysis of 37 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 (Construction de réseaux électriques et de télécommunications)
Compare INEO INFRACOM with other companies in the same sector:
Yes, INEO INFRACOM generated a net profit of 10.9 M€ in 2024.
Where is the headquarters of INEO INFRACOM ?
The headquarters of INEO INFRACOM is located in DIJON (21000), in the department Cote-d'Or.
Where to find the tax return of INEO INFRACOM ?
The tax return of INEO INFRACOM 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 INEO INFRACOM operate?
INEO INFRACOM operates in the sector Construction de réseaux électriques et de télécommunications (NAF code 42.22Z). 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