ISERE CONSTRUCTIONS : revenue, balance sheet and financial ratios
ISERE CONSTRUCTIONS is a French company
founded 40 years ago,
specialized in the sector Promotion immobilière de logements.
Based in SASSENAGE (38360),
this company of category PME
shows in 2023 a revenue of 1.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ISERE CONSTRUCTIONS (SIREN 339795031)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 232 867 €
N/C
996 892 €
1 359 613 €
1 290 411 €
1 858 276 €
1 381 407 €
1 009 734 €
Net income
-9 512 €
31 695 €
59 586 €
47 369 €
10 778 €
117 815 €
34 742 €
38 288 €
EBITDA
47 263 €
N/C
132 507 €
99 100 €
98 485 €
222 759 €
108 995 €
91 083 €
Net margin
-0.8%
N/C
6.0%
3.5%
0.8%
6.3%
2.5%
3.8%
Revenue and income statement
In 2023, ISERE CONSTRUCTIONS achieves revenue of 1.2 M€. Revenue is growing positively over 8 years (CAGR: +2.9%). After deducting consumption (0 €), gross margin stands at 1.2 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 47 k€, representing 3.8% of revenue. The operating margin remains fragile, requiring cost vigilance. Net income is negative at -10 k€ (-0.8% of revenue), which will impact equity.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 232 867 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 232 867 €
EBITDA (2023)
?
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
47 263 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-8 256 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-9 512 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
3.8%
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 62%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 23%. The balance between equity and debt is satisfactory.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
61.987%
Financial autonomy (2023)
?
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
23.445%
Cash flow / Revenue (2023)
?
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
-1.297%
Repayment capacity (2023)
?
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
-4.555
Asset age ratio (2023)
?
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
Debt ratio
1.661
1.084
0.0
0.0
44.9
41.119
38.955
61.987
Financial autonomy
12.478
18.349
39.259
37.778
39.269
39.2
36.608
23.445
Repayment capacity
0.023
0.024
0.0
0.0
2.11
2.28
None
-4.555
Cash flow / Revenue
4.616%
3.274%
6.603%
0.717%
4.184%
5.282%
None%
-1.297%
Sector positioning
Debt ratio
61.992023
2021
2022
2023
Q1: 0.0
Med: 5.81
Q3: 124.18
Average+7 pts over 3 years
In 2023, the debt ratio of ISERE CONSTRUCTIONS (61.99) 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
23.45%2023
2021
2022
2023
Q1: 0.0%
Med: 14.0%
Q3: 54.07%
Good-7 pts over 3 years
In 2023, the financial autonomy of ISERE CONSTRUCTIONS (23.4%) 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
-4.55 years2023
2021
2023
Q1: -4.46 years
Med: 0.0 years
Q3: 1.58 years
Excellent-50 pts over 2 years
In 2023, the repayment capacity of ISERE CONSTRUCTIONS (-4.55) 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 166.90. 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 3.0x. Financial charges are adequately covered by operations.
Liquidity ratio (2023)
?
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
166.903
Interest coverage (2023)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
112.352
122.792
167.325
162.261
235.794
240.95
0.0
166.903
Interest coverage
0.0
0.0
0.0
0.0
0.05
0.841
None
3.0
Sector positioning
Liquidity ratio
166.92023
2021
2022
2023
Q1: 141.01
Med: 351.89
Q3: 1123.94
Average-10 pts over 3 years
In 2023, the liquidity ratio of ISERE CONSTRUCTIONS (166.90) 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
3.0x2023
2021
2023
Q1: -7.83x
Med: 0.0x
Q3: 3.21x
Good+15 pts over 2 years
In 2023, the interest coverage of ISERE CONSTRUCTIONS (3.0x) 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: 35 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 38 days. Favorable situation: supplier credit is longer than customer credit by 3 days. Inventory turnover is 31 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 30 days of revenue, i.e. 102 k€ to permanently finance. Notable WCR improvement over the period (-42%), freeing up cash.
Operating WCR (2023)
?
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
101 872 €
Customer credit (2023)
?
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
35 j
Supplier credit (2023)
?
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
38 j
Inventory turnover (2023)
?
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
31 j
WCR in days of revenue (2023)
?
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
30 j
WCR and payment terms evolution ISERE CONSTRUCTIONS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
175 017 €
183 092 €
143 199 €
125 815 €
82 121 €
150 262 €
0 €
101 872 €
Inventory turnover (days)
115
69
42
68
44
91
0
31
Customer payment term (days)
7
24
3
2
2
2
0
35
Supplier payment term (days)
74
54
42
58
45
44
0
38
Positioning of ISERE CONSTRUCTIONS in its sector
Comparison with sector Promotion immobilière de logements
Valuation estimate
Based on 80 transactions of similar company sales
(all years),
the value of ISERE CONSTRUCTIONS is estimated at
158 979 €
(range 58 748€ - 408 250€).
With an EBITDA of 47 263€, the sector multiple of 1.0x is applied.
The price/revenue ratio is 0.28x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2023
80 tx
58k€158k€408k€
158 979 €Range: 58 748€ - 408 250€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
47 263 €×1.0x
Estimation47 422 €
19 583€ - 144 232€
Revenue Multiple30%
1 232 867 €×0.28x
Estimation344 908 €
124 025€ - 848 282€
How is this estimate calculated?
This estimate is based on the analysis of 80 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 (Promotion immobilière de logements)
Compare ISERE CONSTRUCTIONS with other companies in the same sector:
Frequently asked questions about ISERE CONSTRUCTIONS
What is the revenue of ISERE CONSTRUCTIONS ?
The revenue of ISERE CONSTRUCTIONS in 2023 is 1.2 M€.
Is ISERE CONSTRUCTIONS profitable?
ISERE CONSTRUCTIONS recorded a net loss in 2023.
Where is the headquarters of ISERE CONSTRUCTIONS ?
The headquarters of ISERE CONSTRUCTIONS is located in SASSENAGE (38360), in the department Isere.
Where to find the tax return of ISERE CONSTRUCTIONS ?
The tax return of ISERE CONSTRUCTIONS 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 ISERE CONSTRUCTIONS operate?
ISERE CONSTRUCTIONS operates in the sector Promotion immobilière de logements (NAF code 41.10A). 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