USIDEL CONCEPT : revenue, balance sheet and financial ratios
USIDEL CONCEPT is a French company
founded 36 years ago,
specialized in the sector Fabrication d'autres articles métalliques.
Based in PORTO-VECCHIO (20137),
this company of category PME
shows in 2022 a revenue of 2.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - USIDEL CONCEPT (SIREN 352922454)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
2 698 446 €
N/C
N/C
N/C
N/C
2 186 619 €
1 679 563 €
Net income
667 548 €
554 547 €
575 157 €
392 575 €
169 662 €
102 217 €
308 616 €
142 574 €
236 637 €
EBITDA
N/C
N/C
782 204 €
N/C
N/C
N/C
N/C
371 327 €
431 417 €
Net margin
N/C
N/C
21.3%
N/C
N/C
N/C
N/C
6.5%
14.1%
Revenue and income statement
In 2024, USIDEL CONCEPT generates positive net income of 668 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 237 k€ -> 668 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
667 548 €
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 89%. 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
2.9%
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
88.904%
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
2023
2024
Debt ratio
2.048
0.792
0.096
0.134
13.508
11.12
8.424
5.367
2.9
Financial autonomy
75.006
90.565
91.984
91.961
78.347
83.233
86.143
86.883
88.904
Repayment capacity
0.154
0.059
None
None
None
None
0.422
None
None
Cash flow / Revenue
19.679%
15.97%
None%
None%
None%
None%
24.136%
None%
None%
Sector positioning
Debt ratio
2.92024
2022
2023
2024
Q1: 3.1
Med: 19.52
Q3: 52.68
Excellent
In 2024, the debt ratio of USIDEL CONCEPT (2.90) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
88.9%2024
2022
2023
2024
Q1: 33.97%
Med: 53.79%
Q3: 68.02%
Excellent-5 pts over 3 years
In 2024, the financial autonomy of USIDEL CONCEPT (88.9%) 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
0.42 years2022
2022
Q1: 0.0 years
Med: 0.75 years
Q3: 2.62 years
Good
In 2022, the repayment capacity of USIDEL CONCEPT (0.42) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 975.28. 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
975.276
Liquidity indicators evolution USIDEL CONCEPT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
336.648
889.168
1048.84
1182.31
837.562
1286.398
1292.154
963.418
975.276
Interest coverage
0.351
0.177
None
None
None
None
0.302
None
None
Sector positioning
Liquidity ratio
975.282024
2022
2023
2024
Q1: 179.93
Med: 255.45
Q3: 415.11
Excellent
In 2024, the liquidity ratio of USIDEL CONCEPT (975.28) 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
0.3x2022
2022
Q1: 0.05x
Med: 1.26x
Q3: 4.98x
Average
In 2022, the interest coverage of USIDEL CONCEPT (0.3x) 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.
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 USIDEL CONCEPT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
765 511 €
646 168 €
0 €
0 €
0 €
0 €
1 113 676 €
0 €
0 €
Inventory turnover (days)
157
13
0
0
0
0
43
0
0
Customer payment term (days)
146
130
0
0
0
0
83
0
0
Supplier payment term (days)
38
62
0
0
0
0
31
0
0
Positioning of USIDEL CONCEPT in its sector
Comparison with sector Fabrication d'autres articles métalliques
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (26 transactions).
This range of 316 865€ to 7 447 186€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
316k€925k€7447k€
925 110 €Range: 316 865€ - 7 447 186€
NAF 5 all-time
How is this estimate calculated?
This estimate is based on the analysis of 26 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 (Fabrication d'autres articles métalliques)
Compare USIDEL CONCEPT with other companies in the same sector:
Yes, USIDEL CONCEPT generated a net profit of 668 k€ in 2024.
Where is the headquarters of USIDEL CONCEPT ?
The headquarters of USIDEL CONCEPT is located in PORTO-VECCHIO (20137).
Where to find the tax return of USIDEL CONCEPT ?
The tax return of USIDEL CONCEPT 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 USIDEL CONCEPT operate?
USIDEL CONCEPT operates in the sector Fabrication d'autres articles métalliques (NAF code 25.99B). 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