IROISE BELLEVIE FRANCE : revenue, balance sheet and financial ratios
IROISE BELLEVIE FRANCE is a French company
founded 3 years ago,
specialized in the sector Activités des sièges sociaux.
Based in SAINT-AVERTIN (37550),
this company of category ETI
shows in 2024 a revenue of 5.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - IROISE BELLEVIE FRANCE (SIREN 917878050)
Indicator
2024
2023
Revenue
5 551 280 €
5 163 791 €
Net income
4 284 659 €
5 071 920 €
EBITDA
1 975 617 €
1 290 528 €
Net margin
77.2%
98.2%
Revenue and income statement
En 2024, IROISE BELLEVIE FRANCE alcanza unos ingresos de 5.6 M€. Vs 2023: +8%. Tras deducir el consumo (3 k€), el margen bruto se sitúa en 5.5 M€, es decir, una tasa del 100%. El EBITDA alcanza 2.0 M€, representando el 35.6% de los ingresos. Efecto tijera positivo: el margen EBITDA mejora en +10.6 puntos. Este alto margen EBITDA proporciona una fuerte capacidad de autofinanciación. El resultado neto asciende a 4.3 M€, es decir, el 77.2% 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
5 551 280 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
5 548 750 €
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
1 975 617 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
2 013 018 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
4 284 659 €
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
35.5%
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 8%. Este nivel muy bajo refleja una estructura financiera sólida. La autonomía financiera (= Fondos propios / Total activo x 100) alcanza el 92%. Esta alta autonomía significa que la empresa financia la mayoría de sus activos con fondos propios. La capacidad de reembolso indica que se necesitarían 2.8 años de flujo de caja. Este corto período demuestra una excelente sostenibilidad de la deuda. El flujo de caja representa el 79.1% 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
7.742%
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
91.622%
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
79.076%
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
2.783
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution IROISE BELLEVIE FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2023
2024
Debt ratio
8.995
7.742
Financial autonomy
91.209
91.622
Repayment capacity
2.665
2.783
Cash flow / Revenue
100.362%
79.076%
Sector positioning
Ratio de endeudamiento
7.742024
2023
2024
Q1: 0.06
Med: 14.61
Q3: 89.57
Bueno
En 2024, el ratio de endeudamiento de IROISE BELLEVIE FRANCE (7.74) se sitúa por debajo de la mediana del sector. Este ratio mide el peso de la deuda en relación con el patrimonio. Esta posición controlada refleja una gestión prudente.
Autonomía financiera
91.62%2024
2023
2024
Q1: 11.57%
Med: 51.97%
Q3: 85.24%
Excelente
En 2024, el autonomía financiera de IROISE BELLEVIE FRANCE (91.6%) se sitúa en el top 25% del sector. Este ratio representa la parte del patrimonio en la financiación total. Alta autonomía refleja independencia financiera y capacidad para absorber choques.
Capacidad de reembolso
2.78 ans2024
2023
2024
Q1: 0.0 ans
Med: 0.2 ans
Q3: 3.73 ans
Average
En 2024, el capacidad de reembolso de IROISE BELLEVIE FRANCE (2.8 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 847.91. La empresa tiene 2€ de activos líquidos por cada 1€ de deuda a corto plazo. El ratio de cobertura de intereses (= EBIT / Gastos financieros) es de 23.5x. El resultado de explotación cubre muy ampliamente los gastos financieros.
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
847.907
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
23.529
Liquidity indicators evolution IROISE BELLEVIE FRANCE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2023
2024
Liquidity ratio
1919.075
847.907
Interest coverage
48.694
23.529
Sector positioning
Ratio de liquidez
847.912024
2023
2024
Q1: 116.63
Med: 458.65
Q3: 2184.57
Bueno-19 pts over 2 years
En 2024, el ratio de liquidez de IROISE BELLEVIE FRANCE (847.91) se sitúa por encima de la mediana del sector. Este ratio mide la capacidad de cubrir deuda a corto plazo con activos corrientes. Esta posición cómoda ofrece un margen de seguridad apreciable.
Cobertura de intereses
23.53x2024
2023
2024
Q1: -45.56x
Med: 0.0x
Q3: 2.85x
Excelente
En 2024, el cobertura de intereses de IROISE BELLEVIE FRANCE (23.5x) se sitúa en el top 25% del sector. Este ratio indica cuántas veces el resultado operativo cubre los gastos de intereses. Alta cobertura significa que los gastos financieros pesan poco en la rentabilidad.
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: 51 días. Plazo proveedores: 90 días. Excelente situación: los proveedores financian 39 días del ciclo operativo. El FM representa 903 días de ingresos.
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
13 926 940 €
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
51 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
90 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
903 j
WCR and payment terms evolution IROISE BELLEVIE FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2023
2024
Operating WCR
13 939 137 €
13 926 940 €
Inventory turnover (days)
0
0
Customer payment term (days)
0
51
Supplier payment term (days)
8
90
Positioning of IROISE BELLEVIE FRANCE in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 103 transactions of similar company sales
in 2024,
the value of IROISE BELLEVIE FRANCE is estimated at
13 746 491 €
(range 3 952 889€ - 31 431 026€).
With an EBITDA of 1 975 617€, the sector multiple of 5.0x is applied.
The price/revenue ratio is 0.38x
(conservative valuation).
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
103 transactions
3952k€13746k€31431k€
13 746 491 €Range: 3 952 889€ - 31 431 026€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 975 617 €×5.0x
Estimation9 939 949 €
1 711 094€ - 16 443 743€
Revenue Multiple30%
5 551 280 €×0.38x
Estimation2 096 263 €
999 141€ - 4 233 727€
Net Income Multiple20%
4 284 659 €×9.5x
Estimation40 738 192 €
13 987 999€ - 109 695 186€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 103 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 (Activités des sièges sociaux)
Compare IROISE BELLEVIE FRANCE with other companies in the same sector:
Frequently asked questions about IROISE BELLEVIE FRANCE
What is the revenue of IROISE BELLEVIE FRANCE ?
The revenue of IROISE BELLEVIE FRANCE in 2024 is 5.6 M€.
Is IROISE BELLEVIE FRANCE profitable?
Yes, IROISE BELLEVIE FRANCE generated a net profit of 4.3 M€ in 2024.
Where is the headquarters of IROISE BELLEVIE FRANCE ?
The headquarters of IROISE BELLEVIE FRANCE is located in SAINT-AVERTIN (37550), in the department Indre-et-Loire.
Where to find the tax return of IROISE BELLEVIE FRANCE ?
The tax return of IROISE BELLEVIE FRANCE 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 IROISE BELLEVIE FRANCE operate?
IROISE BELLEVIE FRANCE operates in the sector Activités des sièges sociaux (NAF code 70.10Z). 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