Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2011-01-03 (15 years)Status: ActiveBusiness sector: Travaux de peinture et vitrerieLocation: VENDARGUES (34740), Herault
ISO THERM HABITAT : revenue, balance sheet and financial ratios
ISO THERM HABITAT is a French company
founded 15 years ago,
specialized in the sector Travaux de peinture et vitrerie.
Based in VENDARGUES (34740),
this company of category PME
shows in 2024 a revenue of 4.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ISO THERM HABITAT (SIREN 529068801)
Indicator
2024
2023
2021
2020
2019
2018
2017
2016
Revenue
4 621 317 €
4 680 040 €
2 551 628 €
2 749 939 €
3 418 727 €
N/C
4 703 796 €
4 496 532 €
Net income
208 050 €
291 654 €
20 568 €
24 581 €
21 306 €
21 709 €
40 817 €
83 230 €
EBITDA
305 438 €
381 209 €
-107 506 €
-77 142 €
24 145 €
N/C
-68 287 €
149 402 €
Net margin
4.5%
6.2%
0.8%
0.9%
0.6%
N/C
0.9%
1.9%
Revenue and income statement
In 2024, ISO THERM HABITAT achieves revenue of 4.6 M€. Revenue is growing positively over 8 years (CAGR: +0.3%). Slight decline of -1% vs 2023. After deducting consumption (967 k€), gross margin stands at 3.7 M€, i.e. a rate of 79%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 305 k€, representing 6.6% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 208 k€, i.e. 4.5% 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
4 621 317 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
3 654 358 €
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
305 438 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
272 600 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
208 050 €
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
6.6%
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 33%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 39%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.3 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 5.2% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
33.159%
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
39.145%
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
5.245%
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
1.252
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
2023
2024
Debt ratio
56.478
36.072
28.051
10.296
138.392
122.878
53.369
33.159
Financial autonomy
13.536
12.961
16.315
21.693
24.085
25.929
30.542
39.145
Repayment capacity
1.751
-0.96
None
-0.841
-1.683
-3.055
1.614
1.252
Cash flow / Revenue
2.626%
-3.233%
None%
-1.611%
-14.142%
-7.776%
6.071%
5.245%
Sector positioning
Debt ratio
33.162024
2021
2023
2024
Q1: 0.1
Med: 10.87
Q3: 41.68
Average-7 pts over 3 years
In 2024, the debt ratio of ISO THERM HABITAT (33.16) 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
39.15%2024
2021
2023
2024
Q1: 4.85%
Med: 31.3%
Q3: 55.52%
Good+11 pts over 3 years
In 2024, the financial autonomy of ISO THERM HABITAT (39.1%) 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
1.25 years2024
2021
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.77 years
Average+50 pts over 3 years
In 2024, the repayment capacity of ISO THERM HABITAT (1.25) 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 188.99. 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 5.0x. Operating income very largely covers interest expenses: high safety margin.
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
188.993
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
5.048
Liquidity indicators evolution ISO THERM HABITAT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Liquidity ratio
121.657
117.031
119.229
123.323
220.853
225.589
167.723
188.993
Interest coverage
7.509
-113.732
None
245.923
-45.676
-11.331
3.265
5.048
Sector positioning
Liquidity ratio
188.992024
2021
2023
2024
Q1: 141.41
Med: 207.71
Q3: 324.54
Average-12 pts over 3 years
In 2024, the liquidity ratio of ISO THERM HABITAT (188.99) 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
5.05x2024
2021
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 1.55x
Excellent+50 pts over 3 years
In 2024, the interest coverage of ISO THERM HABITAT (5.0x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 68 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 60 days. The company must finance 8 days of gap between collections and payments. Inventory turnover is 14 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 94 days of revenue, i.e. 1.2 M€ to permanently finance.
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
1 200 572 €
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
68 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
60 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
14 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
94 j
WCR and payment terms evolution ISO THERM HABITAT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Operating WCR
1 252 194 €
1 615 048 €
0 €
1 207 563 €
973 781 €
1 162 164 €
2 199 759 €
1 200 572 €
Inventory turnover (days)
18
16
0
19
31
39
14
14
Customer payment term (days)
120
135
0
116
89
120
81
68
Supplier payment term (days)
95
128
0
111
57
45
124
60
Positioning of ISO THERM HABITAT in its sector
Comparison with sector Travaux de peinture et vitrerie
Valuation estimate
Based on 88 transactions of similar company sales
(all years),
the value of ISO THERM HABITAT is estimated at
790 102 €
(range 284 706€ - 1 398 078€).
With an EBITDA of 305 438€, the sector multiple of 2.7x is applied.
The price/revenue ratio is 0.18x
(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 value2024
88 tx
284k€790k€1398k€
790 102 €Range: 284 706€ - 1 398 078€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
305 438 €×2.7x
Estimation829 006 €
250 972€ - 1 434 788€
Revenue Multiple30%
4 621 317 €×0.18x
Estimation839 516 €
386 282€ - 1 483 497€
Net Income Multiple20%
208 050 €×3.0x
Estimation618 725 €
216 677€ - 1 178 176€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 88 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 peinture et vitrerie)
Compare ISO THERM HABITAT with other companies in the same sector:
Frequently asked questions about ISO THERM HABITAT
What is the revenue of ISO THERM HABITAT ?
The revenue of ISO THERM HABITAT in 2024 is 4.6 M€.
Is ISO THERM HABITAT profitable?
Yes, ISO THERM HABITAT generated a net profit of 208 k€ in 2024.
Where is the headquarters of ISO THERM HABITAT ?
The headquarters of ISO THERM HABITAT is located in VENDARGUES (34740), in the department Herault.
Where to find the tax return of ISO THERM HABITAT ?
The tax return of ISO THERM HABITAT 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 ISO THERM HABITAT operate?
ISO THERM HABITAT operates in the sector Travaux de peinture et vitrerie (NAF code 43.34Z). 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