Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2007-01-15 (19 years)Status: ActiveBusiness sector: Location et location-bail d'autres biens personnels et domestiquesLocation: CACHAN (94230), Val-de-Marne
ADELYO : revenue, balance sheet and financial ratios
ADELYO is a French company
founded 19 years ago,
specialized in the sector Location et location-bail d'autres biens personnels et domestiques.
Based in CACHAN (94230),
this company of category PME
shows in 2021 a revenue of 501 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2024, ADELYO generates positive net income of 147 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 8 k€ -> 147 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
146 954 €
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 101%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 38%. The balance between equity and debt is satisfactory.
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
101.019%
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
38.155%
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
13.808
1.886
0.0
2.448
0.244
0.047
0.023
28.802
101.019
Financial autonomy
60.322
75.864
71.946
62.876
63.226
77.538
73.702
51.35
38.155
Repayment capacity
0.41
0.043
0.0
0.003
-0.017
0.002
None
None
None
Cash flow / Revenue
15.376%
19.959%
14.375%
14.832%
-10.56%
17.959%
None%
None%
None%
Sector positioning
Debt ratio
101.022024
2022
2023
2024
Q1: 0.0
Med: 9.81
Q3: 79.47
Average+50 pts over 3 years
In 2024, the debt ratio of ADELYO (101.02) ranks above the median of the sector. This ratio measures the weight of debt relative to equity. A reduction effort could improve financial strength.
Financial autonomy
38.16%2024
2022
2023
2024
Q1: 5.79%
Med: 33.76%
Q3: 60.35%
Good-21 pts over 3 years
In 2024, the financial autonomy of ADELYO (38.2%) 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 208.86. 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
208.856
Liquidity indicators evolution ADELYO
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
187.229
266.031
286.295
225.796
214.183
379.819
339.108
178.928
208.856
Interest coverage
0.524
0.173
0.073
0.0
0.0
0.0
None
None
None
Sector positioning
Liquidity ratio
208.862024
2022
2023
2024
Q1: 106.8
Med: 176.44
Q3: 303.96
Good-19 pts over 3 years
In 2024, the liquidity ratio of ADELYO (208.86) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
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 ADELYO
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
138 125 €
150 255 €
138 109 €
182 731 €
116 804 €
83 163 €
0 €
0 €
0 €
Inventory turnover (days)
24
15
19
25
54
31
0
0
0
Customer payment term (days)
65
67
87
98
99
69
0
0
0
Supplier payment term (days)
80
25
10
18
23
6
0
0
0
Positioning of ADELYO in its sector
Comparison with sector Location et location-bail d'autres biens personnels et domestiques
Valuation estimate
Based on 69 transactions of similar company sales
(all years),
the value of ADELYO is estimated at
590 665 €
(range 231 129€ - 1 797 282€).
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
69 tx
231k€590k€1797k€
590 665 €Range: 231 129€ - 1 797 282€
NAF 5 all-time
Valuation method used
Net Income Multiple
146 954 €
×
4.0x
=590 665 €
Range: 231 129€ - 1 797 283€
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 69 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 (Location et location-bail d'autres biens personnels et domestiques)
Compare ADELYO with other companies in the same sector:
Yes, ADELYO generated a net profit of 147 k€ in 2024.
Where is the headquarters of ADELYO ?
The headquarters of ADELYO is located in CACHAN (94230), in the department Val-de-Marne.
Where to find the tax return of ADELYO ?
The tax return of ADELYO 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 ADELYO operate?
ADELYO operates in the sector Location et location-bail d'autres biens personnels et domestiques (NAF code 77.29Z). 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