Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1982-07-01 (43 years)Status: ActiveBusiness sector: Travaux d'isolationLocation: VAL DE REUIL (27100), Eure
ISOLATION CONSEIL : revenue, balance sheet and financial ratios
ISOLATION CONSEIL is a French company
founded 43 years ago,
specialized in the sector Travaux d'isolation.
Based in VAL DE REUIL (27100),
this company of category PME
shows in 2023 a revenue of 3.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ISOLATION CONSEIL (SIREN 324927201)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2015
Revenue
N/C
2 999 262 €
3 819 695 €
2 751 146 €
2 318 648 €
1 972 342 €
2 294 052 €
2 587 890 €
N/C
Net income
22 931 €
51 889 €
264 320 €
254 728 €
148 362 €
57 256 €
-183 390 €
244 865 €
222 581 €
EBITDA
N/C
137 176 €
409 825 €
406 173 €
199 118 €
63 536 €
-156 186 €
205 768 €
N/C
Net margin
N/C
1.7%
6.9%
9.3%
6.4%
2.9%
-8.0%
9.5%
N/C
Revenue and income statement
In 2024, ISOLATION CONSEIL generates positive net income of 23 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2015-2024: 223 k€ -> 23 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
22 931 €
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 155%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 25%. 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
155.093%
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
25.049%
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
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.247
20.911
38.878
25.405
108.841
82.485
63.72
110.251
155.093
Financial autonomy
75.257
44.677
39.948
55.046
32.632
33.322
42.059
32.619
25.049
Repayment capacity
None
0.785
-1.118
-3.074
2.575
1.654
1.332
6.122
None
Cash flow / Revenue
None%
6.506%
-6.742%
-1.606%
8.687%
11.071%
8.261%
3.328%
None%
Sector positioning
Debt ratio
155.092024
2022
2023
2024
Q1: 0.52
Med: 13.18
Q3: 45.45
Watch
In 2024, the debt ratio of ISOLATION CONSEIL (155.09) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
25.05%2024
2022
2023
2024
Q1: 10.35%
Med: 33.63%
Q3: 54.43%
Average-25 pts over 3 years
In 2024, the financial autonomy of ISOLATION CONSEIL (25.1%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
6.12 years2023
2022
2023
Q1: 0.0 years
Med: 0.16 years
Q3: 1.22 years
Watch+6 pts over 2 years
In 2023, the repayment capacity of ISOLATION CONSEIL (6.12) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 229.99. 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
229.994
Liquidity indicators evolution ISOLATION CONSEIL
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
372.757
181.137
177.239
231.511
264.835
229.936
257.051
234.241
229.994
Interest coverage
None
0.233
-0.74
2.125
0.861
1.018
1.003
14.481
None
Sector positioning
Liquidity ratio
229.992024
2022
2023
2024
Q1: 139.62
Med: 199.69
Q3: 307.67
Good-12 pts over 3 years
In 2024, the liquidity ratio of ISOLATION CONSEIL (229.99) 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
14.48x2023
2022
2023
Q1: 0.0x
Med: 0.18x
Q3: 2.35x
Excellent+15 pts over 2 years
In 2023, the interest coverage of ISOLATION CONSEIL (14.5x) 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.
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 ISOLATION CONSEIL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
613 511 €
542 750 €
605 785 €
738 976 €
1 065 519 €
996 367 €
1 540 991 €
0 €
Inventory turnover (days)
0
6
15
33
27
43
9
36
0
Customer payment term (days)
2533
94
76
50
67
95
79
91
0
Supplier payment term (days)
3436
111
87
55
93
101
65
101
0
Positioning of ISOLATION CONSEIL in its sector
Comparison with sector Travaux d'isolation
Valuation estimate
Based on 58 transactions of similar company sales
(all years),
the value of ISOLATION CONSEIL is estimated at
84 152 €
(range 42 426€ - 245 281€).
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
58 tx
42k€84k€245k€
84 152 €Range: 42 426€ - 245 281€
NAF 5 all-time
Valuation method used
Net Income Multiple
22 931 €
×
3.7x
=84 152 €
Range: 42 427€ - 245 281€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 58 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 d'isolation)
Compare ISOLATION CONSEIL with other companies in the same sector:
Frequently asked questions about ISOLATION CONSEIL
What is the revenue of ISOLATION CONSEIL ?
The revenue of ISOLATION CONSEIL in 2023 is 3.0 M€.
Is ISOLATION CONSEIL profitable?
Yes, ISOLATION CONSEIL generated a net profit of 23 k€ in 2024.
Where is the headquarters of ISOLATION CONSEIL ?
The headquarters of ISOLATION CONSEIL is located in VAL DE REUIL (27100), in the department Eure.
Where to find the tax return of ISOLATION CONSEIL ?
The tax return of ISOLATION CONSEIL 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 ISOLATION CONSEIL operate?
ISOLATION CONSEIL operates in the sector Travaux d'isolation (NAF code 43.29A). 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