Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2002-07-01 (23 years)Status: ActiveBusiness sector: Travaux d'isolationLocation: ECHIRE (79410), Deux-Sevres
ISOLATION THERMIQUE NIORTAISE : revenue, balance sheet and financial ratios
ISOLATION THERMIQUE NIORTAISE is a French company
founded 23 years ago,
specialized in the sector Travaux d'isolation.
Based in ECHIRE (79410),
this company of category PME
shows in 2024 a revenue of 2.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ISOLATION THERMIQUE NIORTAISE (SIREN 442661286)
Indicator
2025
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
N/C
2 065 512 €
2 189 571 €
2 218 831 €
2 138 800 €
2 525 934 €
2 442 281 €
N/C
N/C
Net income
233 019 €
328 994 €
343 741 €
74 582 €
270 038 €
361 948 €
65 175 €
50 420 €
62 668 €
EBITDA
N/C
377 665 €
435 565 €
125 263 €
265 440 €
466 781 €
81 284 €
N/C
N/C
Net margin
N/C
15.9%
15.7%
3.4%
12.6%
14.3%
2.7%
N/C
N/C
Revenue and income statement
In 2025, ISOLATION THERMIQUE NIORTAISE generates positive net income of 233 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2017-2025: 63 k€ -> 233 k€.
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
233 019 €
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 10%. 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 74%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
10.206%
Financial autonomy (2025)
?
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
74.18%
Asset age ratio (2025)
?
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
2017
2018
2019
2020
2021
2022
2023
2024
2025
Debt ratio
10.238
3.09
10.303
45.488
42.431
51.816
27.059
15.89
10.206
Financial autonomy
73.031
78.567
73.04
48.868
52.734
45.425
54.204
69.35
74.18
Repayment capacity
None
None
2.04
0.838
0.987
2.299
0.505
0.438
None
Cash flow / Revenue
None%
None%
2.609%
15.327%
12.498%
4.329%
14.939%
13.331%
None%
Sector positioning
Debt ratio
10.212025
2023
2024
2025
Q1: 2.91
Med: 14.22
Q3: 41.09
Good-14 pts over 3 years
In 2025, the debt ratio of ISOLATION THERMIQUE NIORT... (10.21) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
74.18%2025
2023
2024
2025
Q1: 21.74%
Med: 39.91%
Q3: 59.98%
Excellent+10 pts over 3 years
In 2025, the financial autonomy of ISOLATION THERMIQUE NIORT... (74.2%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
0.44 years2024
2023
2024
Q1: 0.0 years
Med: 0.09 years
Q3: 0.96 years
Average
In 2024, the repayment capacity of ISOLATION THERMIQUE NIORT... (0.44) 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 500.05. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2025)
?
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
2017
2018
2019
2020
2021
2022
2023
2024
2025
Liquidity ratio
388.843
397.085
473.136
249.542
304.473
226.835
247.165
466.255
500.046
Interest coverage
None
None
0.0
0.208
0.966
1.722
0.401
0.352
None
Sector positioning
Liquidity ratio
500.052025
2023
2024
2025
Q1: 142.88
Med: 202.08
Q3: 296.57
Excellent+15 pts over 3 years
In 2025, the liquidity ratio of ISOLATION THERMIQUE NIORT... (500.05) 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
0.35x2024
2023
2024
Q1: 0.0x
Med: 0.09x
Q3: 2.71x
Good
In 2024, the interest coverage of ISOLATION THERMIQUE NIORT... (0.3x) 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.
Operating WCR (2025)
?
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 (2025)
?
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 (2025)
?
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 (2025)
?
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 THERMIQUE NIORTAISE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
2025
Operating WCR
0 €
0 €
529 242 €
565 910 €
530 594 €
504 252 €
483 129 €
407 732 €
0 €
Inventory turnover (days)
0
0
3
5
7
7
5
9
0
Customer payment term (days)
0
0
77
87
84
69
74
57
0
Supplier payment term (days)
0
0
39
42
33
36
52
41
0
Positioning of ISOLATION THERMIQUE NIORTAISE 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 THERMIQUE NIORTAISE is estimated at
855 135 €
(range 431 132€ - 2 492 487€).
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 value2025
58 tx
431k€855k€2492k€
855 135 €Range: 431 132€ - 2 492 487€
NAF 5 all-time
Valuation method used
Net Income Multiple
233 019 €
×
3.7x
=855 135 €
Range: 431 132€ - 2 492 488€
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 THERMIQUE NIORTAISE with other companies in the same sector:
Frequently asked questions about ISOLATION THERMIQUE NIORTAISE
What is the revenue of ISOLATION THERMIQUE NIORTAISE ?
The revenue of ISOLATION THERMIQUE NIORTAISE in 2024 is 2.1 M€.
Is ISOLATION THERMIQUE NIORTAISE profitable?
Yes, ISOLATION THERMIQUE NIORTAISE generated a net profit of 233 k€ in 2025.
Where is the headquarters of ISOLATION THERMIQUE NIORTAISE ?
The headquarters of ISOLATION THERMIQUE NIORTAISE is located in ECHIRE (79410), in the department Deux-Sevres.
Where to find the tax return of ISOLATION THERMIQUE NIORTAISE ?
The tax return of ISOLATION THERMIQUE NIORTAISE 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 THERMIQUE NIORTAISE operate?
ISOLATION THERMIQUE NIORTAISE 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