Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2018-04-17 (8 years)Status: ActiveBusiness sector: Travaux d'isolationLocation: GOUSSAINVILLE (95190), Val-d'Oise
ISOLATION FLOCAGE SERVICES : revenue, balance sheet and financial ratios
ISOLATION FLOCAGE SERVICES is a French company
founded 8 years ago,
specialized in the sector Travaux d'isolation.
Based in GOUSSAINVILLE (95190),
this company of category PME
shows in 2023 a revenue of 2.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ISOLATION FLOCAGE SERVICES (SIREN 839478773)
Indicator
2024
2023
2022
Revenue
N/C
2 579 201 €
1 800 302 €
Net income
84 030 €
223 091 €
228 921 €
EBITDA
N/C
794 473 €
408 821 €
Net margin
N/C
8.6%
12.7%
Revenue and income statement
In 2024, ISOLATION FLOCAGE SERVICES generates positive net income of 84 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2022-2024: 229 k€ -> 84 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
84 030 €
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 0%. This very low level reflects a solid financial structure, offering significant room for future investments or acquisitions. Financial autonomy (= Equity / Total assets x 100) reaches 24%. 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
0.0%
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
23.991%
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
2022
2023
2024
Debt ratio
71.261
0.0
0.0
Financial autonomy
45.853
70.043
23.991
Repayment capacity
0.514
0.0
None
Cash flow / Revenue
18.765%
28.12%
None%
Sector positioning
Debt ratio
0.02024
2022
2023
2024
Q1: 0.52
Med: 13.18
Q3: 45.45
Excellent-50 pts over 3 years
In 2024, the debt ratio of ISOLATION FLOCAGE SERVICES (0.00) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
23.99%2024
2022
2023
2024
Q1: 10.35%
Med: 33.63%
Q3: 54.43%
Average-31 pts over 3 years
In 2024, the financial autonomy of ISOLATION FLOCAGE SERVICES (24.0%) 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
0.0 years2023
2022
2023
Q1: 0.0 years
Med: 0.16 years
Q3: 1.22 years
Excellent-31 pts over 2 years
In 2023, the repayment capacity of ISOLATION FLOCAGE SERVICES (0.00) 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 423.51. 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
2022
2023
2024
Liquidity ratio
392.254
304.323
423.51
Interest coverage
0.0
0.0
None
Sector positioning
Liquidity ratio
423.512024
2022
2023
2024
Q1: 139.62
Med: 199.69
Q3: 307.67
Excellent
In 2024, the liquidity ratio of ISOLATION FLOCAGE SERVICES (423.51) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
0.0x2023
2022
2023
Q1: 0.0x
Med: 0.18x
Q3: 2.35x
Average
In 2023, the interest coverage of ISOLATION FLOCAGE SERVICES (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 ISOLATION FLOCAGE SERVICES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2022
2023
2024
Operating WCR
279 281 €
313 347 €
0 €
Inventory turnover (days)
0
0
0
Customer payment term (days)
61
90
0
Supplier payment term (days)
4
16
0
Positioning of ISOLATION FLOCAGE SERVICES 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 FLOCAGE SERVICES is estimated at
308 374 €
(range 155 472€ - 898 826€).
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
155k€308k€898k€
308 374 €Range: 155 472€ - 898 826€
NAF 5 all-time
Valuation method used
Net Income Multiple
84 030 €
×
3.7x
=308 374 €
Range: 155 473€ - 898 827€
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 FLOCAGE SERVICES with other companies in the same sector:
Frequently asked questions about ISOLATION FLOCAGE SERVICES
What is the revenue of ISOLATION FLOCAGE SERVICES ?
The revenue of ISOLATION FLOCAGE SERVICES in 2023 is 2.6 M€.
Is ISOLATION FLOCAGE SERVICES profitable?
Yes, ISOLATION FLOCAGE SERVICES generated a net profit of 84 k€ in 2024.
Where is the headquarters of ISOLATION FLOCAGE SERVICES ?
The headquarters of ISOLATION FLOCAGE SERVICES is located in GOUSSAINVILLE (95190), in the department Val-d'Oise.
Where to find the tax return of ISOLATION FLOCAGE SERVICES ?
The tax return of ISOLATION FLOCAGE SERVICES 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 FLOCAGE SERVICES operate?
ISOLATION FLOCAGE SERVICES 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