Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2003-12-15 (22 years)Status: ActiveBusiness sector: Ingénierie, études techniquesLocation: PUISEUX-EN-FRANCE (95380), Val-d'Oise
INTEGRALE ENVIRONNEMENT : revenue, balance sheet and financial ratios
INTEGRALE ENVIRONNEMENT is a French company
founded 22 years ago,
specialized in the sector Ingénierie, études techniques.
Based in PUISEUX-EN-FRANCE (95380),
this company of category PME
shows in 2023 a revenue of 2.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - INTEGRALE ENVIRONNEMENT (SIREN 451159263)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
N/C
2 462 420 €
2 215 470 €
2 045 972 €
1 844 978 €
1 773 476 €
1 586 898 €
1 536 830 €
1 631 723 €
1 657 499 €
Net income
282 754 €
50 372 €
37 292 €
36 851 €
64 415 €
62 692 €
77 715 €
64 682 €
125 564 €
128 920 €
EBITDA
N/C
122 607 €
47 020 €
37 371 €
115 582 €
87 543 €
191 220 €
128 064 €
221 696 €
181 693 €
Net margin
N/C
2.0%
1.7%
1.8%
3.5%
3.5%
4.9%
4.2%
7.7%
7.8%
Revenue and income statement
In 2024, INTEGRALE ENVIRONNEMENT generates positive net income of 283 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2015-2024: 129 k€ -> 283 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
282 754 €
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 65%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 45%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
65.054%
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
44.507%
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
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
9.84
9.067
8.833
11.063
24.788
42.553
27.773
44.426
56.507
65.054
Financial autonomy
65.886
62.187
64.459
62.16
54.703
51.337
53.251
52.54
49.45
44.507
Repayment capacity
0.683
0.563
0.947
0.949
4.655
5.09
-6.211
20.512
14.607
None
Cash flow / Revenue
8.832%
10.881%
6.871%
8.63%
3.574%
5.536%
-2.675%
1.204%
1.967%
None%
Sector positioning
Debt ratio
65.052024
2022
2023
2024
Q1: 0.0
Med: 8.24
Q3: 42.82
Average+8 pts over 3 years
In 2024, the debt ratio of INTEGRALE ENVIRONNEMENT (65.05) 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
44.51%2024
2022
2023
2024
Q1: 11.26%
Med: 37.88%
Q3: 61.35%
Good-10 pts over 3 years
In 2024, the financial autonomy of INTEGRALE ENVIRONNEMENT (44.5%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
14.61 years2023
2022
2023
Q1: 0.0 years
Med: 0.0 years
Q3: 1.07 years
Average
In 2023, the repayment capacity of INTEGRALE ENVIRONNEMENT (14.61) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 389.79. 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
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
412.495
364.764
400.348
403.101
359.753
445.866
376.102
444.978
461.577
389.794
Interest coverage
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
None
Sector positioning
Liquidity ratio
389.792024
2022
2023
2024
Q1: 148.99
Med: 229.96
Q3: 405.09
Good
In 2024, the liquidity ratio of INTEGRALE ENVIRONNEMENT (389.79) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
0.0x2023
2022
2023
Q1: 0.0x
Med: 0.0x
Q3: 1.86x
Average
In 2023, the interest coverage of INTEGRALE ENVIRONNEMENT (0.0x) 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.
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 INTEGRALE ENVIRONNEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
219 486 €
216 056 €
280 395 €
152 326 €
37 775 €
152 580 €
156 026 €
277 510 €
255 870 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
0
Customer payment term (days)
84
97
116
110
100
108
95
93
82
0
Supplier payment term (days)
74
87
75
76
64
75
69
53
55
0
Positioning of INTEGRALE ENVIRONNEMENT in its sector
Comparison with sector Ingénierie, études techniques
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (40 transactions).
This range of 50 072€ to 580 127€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
50k€231k€580k€
231 069 €Range: 50 072€ - 580 127€
NAF 5 année 2024
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 40 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 (Ingénierie, études techniques)
Compare INTEGRALE ENVIRONNEMENT with other companies in the same sector:
Frequently asked questions about INTEGRALE ENVIRONNEMENT
What is the revenue of INTEGRALE ENVIRONNEMENT ?
The revenue of INTEGRALE ENVIRONNEMENT in 2023 is 2.5 M€.
Is INTEGRALE ENVIRONNEMENT profitable?
Yes, INTEGRALE ENVIRONNEMENT generated a net profit of 283 k€ in 2024.
Where is the headquarters of INTEGRALE ENVIRONNEMENT ?
The headquarters of INTEGRALE ENVIRONNEMENT is located in PUISEUX-EN-FRANCE (95380), in the department Val-d'Oise.
Where to find the tax return of INTEGRALE ENVIRONNEMENT ?
The tax return of INTEGRALE ENVIRONNEMENT 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 INTEGRALE ENVIRONNEMENT operate?
INTEGRALE ENVIRONNEMENT operates in the sector Ingénierie, études techniques (NAF code 71.12B). 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