Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2008-01-02 (18 years)Status: ActiveBusiness sector: Travaux de menuiserie bois et PVCLocation: MONTREUIL (93100), Seine-Saint-Denis
ISOPLAST : revenue, balance sheet and financial ratios
ISOPLAST is a French company
founded 18 years ago,
specialized in the sector Travaux de menuiserie bois et PVC.
Based in MONTREUIL (93100),
this company of category PME
shows in 2021 a revenue of 754 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2024, ISOPLAST generates positive net income of 98 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
98 086 €
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 21%. 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 57%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
20.781%
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
57.316%
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
2024
Debt ratio
24.487
13.135
56.108
35.096
157.127
214.181
20.781
Financial autonomy
47.066
49.983
33.087
37.807
24.492
21.119
57.316
Repayment capacity
-3.667
0.729
2.993
1.763
-1.108
-5.323
None
Cash flow / Revenue
-1.458%
5.078%
2.66%
4.038%
-24.099%
-3.865%
None%
Sector positioning
Debt ratio
20.782024
2020
2021
2024
Q1: 4.28
Med: 20.74
Q3: 53.77
Good-25 pts over 3 years
In 2024, the debt ratio of ISOPLAST (20.78) 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
57.32%2024
2020
2021
2024
Q1: 20.05%
Med: 40.86%
Q3: 57.83%
Good+36 pts over 3 years
In 2024, the financial autonomy of ISOPLAST (57.3%) 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
-5.32 years2021
2020
2021
Q1: 0.0 years
Med: 0.46 years
Q3: 2.36 years
Excellent
In 2021, the repayment capacity of ISOPLAST (-5.32) 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 167.49. 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
167.489
Liquidity indicators evolution ISOPLAST
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2024
Liquidity ratio
221.129
195.414
186.02
182.688
229.136
225.166
167.489
Interest coverage
-8.811
1.245
3.943
1.947
-0.711
-97.765
None
Sector positioning
Liquidity ratio
167.492024
2020
2021
2024
Q1: 151.53
Med: 214.69
Q3: 315.59
Average-25 pts over 3 years
In 2024, the liquidity ratio of ISOPLAST (167.49) 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
-97.77x2021
2020
2021
Q1: 0.0x
Med: 0.34x
Q3: 2.18x
Watch
In 2021, the interest coverage of ISOPLAST (-97.8x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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 ISOPLAST
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2024
Operating WCR
162 134 €
192 511 €
326 597 €
342 428 €
138 399 €
126 686 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
117
157
97
112
121
86
0
Supplier payment term (days)
26
82
54
68
17
17
0
Positioning of ISOPLAST in its sector
Comparison with sector Travaux de menuiserie bois et PVC
Valuation estimate
Based on 51 transactions of similar company sales
in 2024,
the value of ISOPLAST is estimated at
333 172 €
(range 131 767€ - 759 689€).
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
51 tx
131k€333k€759k€
333 172 €Range: 131 767€ - 759 689€
NAF 5 année 2024
Valuation method used
Net Income Multiple
98 086 €
×
3.4x
=333 172 €
Range: 131 767€ - 759 689€
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 51 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 menuiserie bois et PVC)
Compare ISOPLAST with other companies in the same sector:
Yes, ISOPLAST generated a net profit of 98 k€ in 2024.
Where is the headquarters of ISOPLAST ?
The headquarters of ISOPLAST is located in MONTREUIL (93100), in the department Seine-Saint-Denis.
Where to find the tax return of ISOPLAST ?
The tax return of ISOPLAST 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 ISOPLAST operate?
ISOPLAST operates in the sector Travaux de menuiserie bois et PVC (NAF code 43.32A). 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