Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2015-02-27 (11 years)Status:ClosedBusiness sector: Travaux de plâtrerieLocation: REIMS (51100), Marne
TECHNI-ISOL EST : revenue, balance sheet and financial ratios
TECHNI-ISOL EST is a French company now closed
founded 11 years ago,
formerly specialized in the sector Travaux de plâtrerie.
Based in REIMS (51100),
this company of category PME
shows in 2025 a revenue of 4.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - TECHNI-ISOL EST (SIREN 809880123)
Indicator
2025
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
4 543 476 €
3 439 407 €
5 410 792 €
3 281 788 €
2 643 448 €
2 418 138 €
3 373 604 €
2 922 641 €
N/C
Net income
313 083 €
193 015 €
363 145 €
131 313 €
64 417 €
46 429 €
43 953 €
121 521 €
143 718 €
EBITDA
493 838 €
356 110 €
599 408 €
235 453 €
135 246 €
79 318 €
51 358 €
199 645 €
N/C
Net margin
6.9%
5.6%
6.7%
4.0%
2.4%
1.9%
1.3%
4.2%
N/C
Revenue and income statement
In 2025, TECHNI-ISOL EST achieves revenue of 4.5 M€. Over the period 2018-2025, the company shows strong growth with a CAGR (compound annual growth rate) of +6.5%. Vs 2024, growth of +32% (3.4 M€ -> 4.5 M€). After deducting consumption (1.4 M€), gross margin stands at 3.1 M€, i.e. a rate of 68%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 494 k€, representing 10.9% of revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 313 k€, i.e. 6.9% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
4 543 476 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
3 094 140 €
EBITDA (2025)
?
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
493 838 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
442 177 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
313 083 €
EBITDA margin (2025)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
10.9%
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 47%. 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 0.3 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 3.8% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
3.32%
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
46.609%
Cash flow / Revenue (2025)
?
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
3.818%
Repayment capacity (2025)
?
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
0.344
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
13.535
6.457
0.0
47.827
47.448
88.188
64.797
15.22
3.32
Financial autonomy
23.331
29.463
29.367
40.168
33.444
32.184
38.705
54.537
46.609
Repayment capacity
None
0.278
0.0
5.418
3.632
6.843
1.863
0.99
0.344
Cash flow / Revenue
None%
5.118%
1.285%
2.679%
3.946%
3.651%
8.309%
6.643%
3.818%
Sector positioning
Debt ratio
3.322025
2023
2024
2025
Q1: 2.43
Med: 17.5
Q3: 45.38
Good-48 pts over 3 years
In 2025, the debt ratio of TECHNI-ISOL EST (3.32) 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
46.61%2025
2023
2024
2025
Q1: 23.78%
Med: 43.4%
Q3: 59.2%
Good-6 pts over 3 years
In 2025, the financial autonomy of TECHNI-ISOL EST (46.6%) 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
0.34 years2025
2023
2024
2025
Q1: 0.0 years
Med: 0.21 years
Q3: 1.06 years
Average-21 pts over 3 years
In 2025, the repayment capacity of TECHNI-ISOL EST (0.34) 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 211.54. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 0.1x. Danger: operating income does not cover interest charges, unsustainable situation.
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
211.539
Interest coverage (2025)
?
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
0.14
Liquidity indicators evolution TECHNI-ISOL EST
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
137.18
148.696
137.175
245.535
195.29
253.638
285.282
258.541
211.539
Interest coverage
None
0.0
0.0
0.986
3.069
2.011
2.164
6.191
0.14
Sector positioning
Liquidity ratio
211.542025
2023
2024
2025
Q1: 158.73
Med: 217.43
Q3: 324.84
Average-24 pts over 3 years
In 2025, the liquidity ratio of TECHNI-ISOL EST (211.54) 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
0.14x2025
2023
2024
2025
Q1: 0.0x
Med: 0.51x
Q3: 2.84x
Average-43 pts over 3 years
In 2025, the interest coverage of TECHNI-ISOL EST (0.1x) 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: 121 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 141 days. Favorable situation: supplier credit is longer than customer credit by 20 days. Inventory turnover is 14 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 149 days of revenue, i.e. 1.9 M€ to permanently finance.
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
1 886 678 €
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
121 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
141 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
14 j
WCR in days of revenue (2025)
?
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
149 j
WCR and payment terms evolution TECHNI-ISOL EST
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 €
1 507 878 €
1 537 554 €
1 155 459 €
1 796 091 €
1 562 361 €
1 521 677 €
1 708 422 €
1 886 678 €
Inventory turnover (days)
0
2
1
5
3
5
8
11
14
Customer payment term (days)
0
173
140
165
217
142
95
140
121
Supplier payment term (days)
0
165
164
83
148
115
56
91
141
Positioning of TECHNI-ISOL EST in its sector
Comparison with sector Travaux de plâtrerie
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (39 transactions).
This range of 488 871€ to 1 646 797€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2025
Indicative
488k€758k€1646k€
758 133 €Range: 488 871€ - 1 646 797€
NAF 4 année 2025
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 39 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 TECHNI-ISOL EST with other companies in the same sector:
Yes, TECHNI-ISOL EST generated a net profit of 313 k€ in 2025.
Where is the headquarters of TECHNI-ISOL EST ?
The headquarters of TECHNI-ISOL EST is located in REIMS (51100), in the department Marne.
Where to find the tax return of TECHNI-ISOL EST ?
The tax return of TECHNI-ISOL EST 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 TECHNI-ISOL EST operate?
TECHNI-ISOL EST 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