Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1982-10-01 (43 years)Status: ActiveBusiness sector: Travaux d'isolationLocation: ARGIESANS (90800), Territoire de Belfort
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
SARL EST ISOLATION : revenue, balance sheet and financial ratios
SARL EST ISOLATION is a French company
founded 43 years ago,
specialized in the sector Travaux d'isolation.
Based in ARGIESANS (90800),
this company of category PME
shows in 2016 a revenue of 2.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SARL EST ISOLATION (SIREN 325807659)
Indicator
2024
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
N/C
N/C
N/C
N/C
N/C
1 964 267 €
Net income
78 636 €
45 546 €
38 709 €
146 078 €
82 619 €
39 033 €
-108 821 €
21 374 €
EBITDA
N/C
N/C
N/C
N/C
N/C
N/C
N/C
27 597 €
Net margin
N/C
N/C
N/C
N/C
N/C
N/C
N/C
1.1%
Revenue and income statement
In 2024, SARL EST ISOLATION generates positive net income of 79 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 21 k€ -> 79 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
78 636 €
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 5%. 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 49%. 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
4.687%
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
49.205%
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
2022
2024
Debt ratio
3.551
43.968
26.749
11.487
13.942
37.45
19.475
4.687
Financial autonomy
51.149
30.871
44.313
51.24
52.651
54.394
51.552
49.205
Repayment capacity
0.303
None
None
None
None
None
None
None
Cash flow / Revenue
1.792%
None%
None%
None%
None%
None%
None%
None%
Sector positioning
Debt ratio
4.692024
2021
2022
2024
Q1: 0.52
Med: 13.18
Q3: 45.45
Good-23 pts over 3 years
In 2024, the debt ratio of SARL EST ISOLATION (4.69) 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
49.2%2024
2021
2022
2024
Q1: 10.35%
Med: 33.63%
Q3: 54.43%
Good-7 pts over 3 years
In 2024, the financial autonomy of SARL EST ISOLATION (49.2%) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 186.86. 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
186.861
Liquidity indicators evolution SARL EST ISOLATION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2024
Liquidity ratio
182.062
131.404
191.687
202.463
217.678
323.621
222.309
186.861
Interest coverage
1.823
None
None
None
None
None
None
None
Sector positioning
Liquidity ratio
186.862024
2021
2022
2024
Q1: 139.62
Med: 199.69
Q3: 307.67
Average-30 pts over 3 years
In 2024, the liquidity ratio of SARL EST ISOLATION (186.86) 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.
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 SARL EST ISOLATION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2024
Operating WCR
185 545 €
0 €
0 €
0 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
37
0
0
0
0
0
0
0
Customer payment term (days)
7
0
0
0
0
0
0
0
Supplier payment term (days)
27
0
0
0
0
0
0
0
Positioning of SARL EST ISOLATION in its sector
Comparison with sector Travaux d'isolation
Valuation estimate
Based on 58 transactions of similar company sales
(all years),
the value of SARL EST ISOLATION is estimated at
288 579 €
(range 145 492€ - 841 129€).
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
145k€288k€841k€
288 579 €Range: 145 492€ - 841 129€
NAF 5 all-time
Valuation method used
Net Income Multiple
78 636 €
×
3.7x
=288 579 €
Range: 145 493€ - 841 130€
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 SARL EST ISOLATION with other companies in the same sector:
Frequently asked questions about SARL EST ISOLATION
What is the revenue of SARL EST ISOLATION ?
The revenue of SARL EST ISOLATION in 2016 is 2.0 M€.
Is SARL EST ISOLATION profitable?
Yes, SARL EST ISOLATION generated a net profit of 79 k€ in 2024.
Where is the headquarters of SARL EST ISOLATION ?
The headquarters of SARL EST ISOLATION is located in ARGIESANS (90800), in the department Territoire de Belfort.
Where to find the tax return of SARL EST ISOLATION ?
The tax return of SARL EST ISOLATION 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 SARL EST ISOLATION operate?
SARL EST ISOLATION 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