Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1989-07-03 (36 years)Status: ActiveBusiness sector: Travaux de plâtrerieLocation: VULAINES-SUR-SEINE (77870), Seine-et-Marne
ISOLATION TOUS GENRES : revenue, balance sheet and financial ratios
ISOLATION TOUS GENRES is a French company
founded 36 years ago,
specialized in the sector Travaux de plâtrerie.
Based in VULAINES-SUR-SEINE (77870),
this company of category PME
shows in 2023 a revenue of 2.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ISOLATION TOUS GENRES (SIREN 351216536)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
2 232 894 €
3 595 531 €
3 869 750 €
2 756 606 €
3 725 689 €
3 402 737 €
2 488 637 €
1 854 480 €
Net income
182 074 €
399 351 €
463 782 €
254 983 €
319 683 €
152 955 €
20 761 €
21 389 €
EBITDA
205 467 €
547 599 €
45 246 €
340 792 €
466 114 €
216 757 €
34 717 €
45 019 €
Net margin
8.2%
11.1%
12.0%
9.2%
8.6%
4.5%
0.8%
1.2%
Revenue and income statement
In 2023, ISOLATION TOUS GENRES achieves revenue of 2.2 M€. Revenue is growing positively over 8 years (CAGR: +2.7%). Significant drop of -38% vs 2022. After deducting consumption (528 k€), gross margin stands at 1.7 M€, i.e. a rate of 76%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 205 k€, representing 9.2% of revenue. Warning negative scissor effect: despite revenue change (-38%), EBITDA varies by -62%, reducing margin by 6.0 pts. This reflects costs rising faster than revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 182 k€, i.e. 8.2% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
2 232 894 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 705 216 €
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
205 467 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
237 039 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
182 074 €
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
9.2%
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 3%. 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 82%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.2 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 8.2% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
Debt ratio (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
2.625%
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
81.638%
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
8.242%
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
0.245
Asset age ratio (2023)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution ISOLATION TOUS GENRES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
0.0
0.0
0.0
0.0
0.0
0.0
0.0
2.625
Financial autonomy
81.155
71.199
52.955
59.1
55.879
52.869
73.575
81.638
Repayment capacity
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.245
Cash flow / Revenue
2.282%
1.48%
5.229%
9.193%
9.096%
12.675%
11.675%
8.242%
Sector positioning
Debt ratio
2.622023
2021
2022
2023
Q1: 0.84
Med: 17.87
Q3: 54.48
Good
In 2023, the debt ratio of ISOLATION TOUS GENRES (2.62) 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
81.64%2023
2021
2022
2023
Q1: 8.7%
Med: 29.63%
Q3: 50.76%
Excellent
In 2023, the financial autonomy of ISOLATION TOUS GENRES (81.6%) 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
0.24 years2023
2021
2022
2023
Q1: 0.0 years
Med: 0.04 years
Q3: 1.08 years
Average+30 pts over 3 years
In 2023, the repayment capacity of ISOLATION TOUS GENRES (0.24) 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 494.07. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
494.07
Interest coverage (2023)
?
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
0.0
Liquidity indicators evolution ISOLATION TOUS GENRES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
469.09
321.759
192.203
188.92
184.005
178.499
303.376
494.07
Interest coverage
0.0
0.0
0.529
0.0
0.0
0.0
0.0
0.0
Sector positioning
Liquidity ratio
494.072023
2021
2022
2023
Q1: 146.53
Med: 202.29
Q3: 300.87
Excellent+35 pts over 3 years
In 2023, the liquidity ratio of ISOLATION TOUS GENRES (494.07) 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
2021
2022
2023
Q1: 0.0x
Med: 0.01x
Q3: 2.0x
Average
In 2023, the interest coverage of ISOLATION TOUS GENRES (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. Average customer payment term: 112 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 34 days. The gap of 78 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Inventory turnover is 13 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 128 days of revenue, i.e. 797 k€ to permanently finance. Over 2016-2023, WCR increased by +148%, requiring additional financing.
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
796 853 €
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
112 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
34 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
13 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
128 j
WCR and payment terms evolution ISOLATION TOUS GENRES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
320 899 €
500 191 €
410 438 €
256 327 €
116 246 €
163 381 €
965 508 €
796 853 €
Inventory turnover (days)
6
4
3
2
2
11
11
13
Customer payment term (days)
60
83
71
51
68
64
94
112
Supplier payment term (days)
39
39
25
30
72
54
30
34
Positioning of ISOLATION TOUS GENRES in its sector
Comparison with sector Travaux de plâtrerie
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (32 transactions).
This range of 175 803€ to 1 095 505€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2023
Indicative
175k€418k€1095k€
418 105 €Range: 175 803€ - 1 095 505€
NAF 4 année 2023
Aggregated at NAF sub-class level
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 32 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 plâtrerie)
Compare ISOLATION TOUS GENRES with other companies in the same sector:
Frequently asked questions about ISOLATION TOUS GENRES
What is the revenue of ISOLATION TOUS GENRES ?
The revenue of ISOLATION TOUS GENRES in 2023 is 2.2 M€.
Is ISOLATION TOUS GENRES profitable?
Yes, ISOLATION TOUS GENRES generated a net profit of 182 k€ in 2023.
Where is the headquarters of ISOLATION TOUS GENRES ?
The headquarters of ISOLATION TOUS GENRES is located in VULAINES-SUR-SEINE (77870), in the department Seine-et-Marne.
Where to find the tax return of ISOLATION TOUS GENRES ?
The tax return of ISOLATION TOUS GENRES 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 TOUS GENRES operate?
ISOLATION TOUS GENRES operates in the sector Travaux de plâtrerie (NAF code 43.31Z). 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