Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.

INGENIERIE ET CONSTRUCTIONS METALLIQUES I.C.M : revenue, balance sheet and financial ratios

INGENIERIE ET CONSTRUCTIONS METALLIQUES I.C.M is a French company founded 12 years ago, specialized in the sector Travaux de menuiserie métallique et serrurerie. Based in AIX-EN-PROVENCE (13100), this company of category PME shows in 2016 a revenue of 1.8 M€. Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.

Data updated on 2026-05-09

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

Financial history - INGENIERIE ET CONSTRUCTIONS METALLIQUES I.C.M (SIREN 794602581)
Indicator 2024 2022 2021 2020 2019 2018 2016
Revenue N/C N/C N/C N/C N/C N/C 1 813 460 €
Net income 228 632 € 75 333 € 47 611 € 93 226 € 135 902 € 68 943 € 82 678 €
EBITDA N/C N/C N/C N/C N/C N/C 116 640 €
Net margin N/C N/C N/C N/C N/C N/C 4.6%

Revenue and income statement

In 2024, INGENIERIE ET CONSTRUCTIONS METALLIQUES I.C.M generates positive net income of 229 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 83 k€ -> 229 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

228 632 €

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 103%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 28%. 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

102.736%

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

28.319%

Asset age ratio (2024) ?
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

63.2%

Solvency indicators evolution
INGENIERIE ET CONSTRUCTIONS METALLIQUES I.C.M

Sector positioning

Debt ratio
102.74 2024
2021
2022
2024
Q1: 3.86
Med: 18.7
Q3: 47.26
Average

In 2024, the debt ratio of INGENIERIE ET CONSTRUCTIO... (102.74) ranks above the median of the sector. This ratio measures the weight of debt relative to equity. A reduction effort could improve financial strength.

Financial autonomy
28.32% 2024
2021
2022
2024
Q1: 22.22%
Med: 43.8%
Q3: 59.91%
Average +7 pts over 3 years

In 2024, the financial autonomy of INGENIERIE ET CONSTRUCTIO... (28.3%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.

Liquidity ratios

The liquidity ratio (= Current assets / Current liabilities) stands at 201.21. 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

201.208

Liquidity indicators evolution
INGENIERIE ET CONSTRUCTIONS METALLIQUES I.C.M

Sector positioning

Liquidity ratio
201.21 2024
2021
2022
2024
Q1: 164.13
Med: 228.07
Q3: 326.05
Average -21 pts over 3 years

In 2024, the liquidity ratio of INGENIERIE ET CONSTRUCTIO... (201.21) 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.

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
INGENIERIE ET CONSTRUCTIONS METALLIQUES I.C.M

Positioning of INGENIERIE ET CONSTRUCTIONS METALLIQUES I.C.M in its sector

Comparison with sector Travaux de menuiserie métallique et serrurerie

Valuation estimate

Based on 51 transactions of similar company sales in 2024, the value of INGENIERIE ET CONSTRUCTIONS METALLIQUES I.C.M is estimated at 776 602 € (range 307 140€ - 1 770 785€). 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 2024
51 tx
307k€ 776k€ 1770k€
776 602 € Range: 307 140€ - 1 770 785€
NAF 5 année 2024

Valuation method used

Net Income Multiple
228 632 € × 3.4x = 776 603 €
Range: 307 140€ - 1 770 785€

Only this financial indicator is available for this company.

Valuation evolution

How is this estimate calculated?

This estimate is based on the analysis of 51 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 (Travaux de menuiserie métallique et serrurerie)

Compare INGENIERIE ET CONSTRUCTIONS METALLIQUES I.C.M with other companies in the same sector:

Voir toutes les statistiques du secteur Travaux de menuiserie métallique et serrurerie

Frequently asked questions about INGENIERIE ET CONSTRUCTIONS METALLIQUES I.C.M

What is the revenue of INGENIERIE ET CONSTRUCTIONS METALLIQUES I.C.M ?

The revenue of INGENIERIE ET CONSTRUCTIONS METALLIQUES I.C.M in 2016 is 1.8 M€.

Is INGENIERIE ET CONSTRUCTIONS METALLIQUES I.C.M profitable?

Yes, INGENIERIE ET CONSTRUCTIONS METALLIQUES I.C.M generated a net profit of 229 k€ in 2024.

Where is the headquarters of INGENIERIE ET CONSTRUCTIONS METALLIQUES I.C.M ?

The headquarters of INGENIERIE ET CONSTRUCTIONS METALLIQUES I.C.M is located in AIX-EN-PROVENCE (13100), in the department Bouches-du-Rhone.

Where to find the tax return of INGENIERIE ET CONSTRUCTIONS METALLIQUES I.C.M ?

The tax return of INGENIERIE ET CONSTRUCTIONS METALLIQUES I.C.M 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 INGENIERIE ET CONSTRUCTIONS METALLIQUES I.C.M operate?

INGENIERIE ET CONSTRUCTIONS METALLIQUES I.C.M operates in the sector Travaux de menuiserie métallique et serrurerie (NAF code 43.32B). See the 'Sector positioning' section above to compare the company with its competitors.