Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2014-03-07 (12 years)Status: ActiveBusiness sector: Formation continue d'adultesLocation: CASTELNAU-LE-LEZ (34170), Herault
CAP ELAN FORMATION : revenue, balance sheet and financial ratios
CAP ELAN FORMATION is a French company
founded 12 years ago,
specialized in the sector Formation continue d'adultes.
Based in CASTELNAU-LE-LEZ (34170),
this company of category PME
shows in 2023 a revenue of 994 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CAP ELAN FORMATION (SIREN 801064247)
Indicator
2024
2023
2022
2021
2020
2019
2018
2016
Revenue
N/C
993 918 €
999 648 €
944 612 €
949 155 €
1 093 480 €
988 704 €
2 400 €
Net income
14 444 €
0 €
1 591 €
-54 991 €
5 554 €
49 387 €
-16 603 €
925 €
EBITDA
N/C
-80 529 €
-24 352 €
-124 497 €
1 116 €
44 701 €
-15 372 €
1 034 €
Net margin
N/C
0.0%
0.2%
-5.8%
0.6%
4.5%
-1.7%
38.5%
Revenue and income statement
In 2024, CAP ELAN FORMATION generates positive net income of 14 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 925 € -> 14 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
14 444 €
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 967%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 5%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
966.784%
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
5.078%
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
2018
2019
2020
2021
2022
2023
2024
Debt ratio
4.488
1684.747
520.839
550.483
10309.311
6325.884
5247.745
966.784
Financial autonomy
93.959
1.074
13.142
9.484
0.557
0.931
1.03
5.078
Repayment capacity
0.272
-2.605
10.005
1103.308
-3.682
-20.471
-2.371
None
Cash flow / Revenue
38.542%
-1.951%
2.493%
0.03%
-8.691%
-1.398%
-10.076%
None%
Sector positioning
Debt ratio
966.782024
2022
2023
2024
Q1: 0.0
Med: 3.22
Q3: 34.93
Watch
In 2024, the debt ratio of CAP ELAN FORMATION (966.78) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
5.08%2024
2022
2023
2024
Q1: 1.03%
Med: 30.48%
Q3: 60.98%
Average
In 2024, the financial autonomy of CAP ELAN FORMATION (5.1%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
-2.37 years2023
2022
2023
Q1: 0.0 years
Med: 0.0 years
Q3: 0.54 years
Excellent
In 2023, the repayment capacity of CAP ELAN FORMATION (-2.37) 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 219.87. 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
219.868
Liquidity indicators evolution CAP ELAN FORMATION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
5482.569
123.726
543.2
258.968
235.164
252.022
224.769
219.868
Interest coverage
0.0
0.0
0.0
0.0
-0.303
-4.841
-1.352
None
Sector positioning
Liquidity ratio
219.872024
2022
2023
2024
Q1: 126.79
Med: 230.24
Q3: 439.51
Average-7 pts over 3 years
In 2024, the liquidity ratio of CAP ELAN FORMATION (219.87) 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
-1.35x2023
2022
2023
Q1: 0.0x
Med: 0.0x
Q3: 0.69x
Average
In 2023, the interest coverage of CAP ELAN FORMATION (-1.4x) 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 CAP ELAN FORMATION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2018
2019
2020
2021
2022
2023
2024
Operating WCR
2 333 €
135 532 €
291 019 €
311 408 €
319 175 €
305 952 €
253 022 €
0 €
Inventory turnover (days)
0
0
0
2
0
0
0
0
Customer payment term (days)
300
67
88
134
134
99
94
0
Supplier payment term (days)
0
53
0
46
53
58
43
0
Positioning of CAP ELAN FORMATION in its sector
Comparison with sector Formation continue d'adultes
Valuation estimate
Based on 134 transactions of similar company sales
(all years),
the value of CAP ELAN FORMATION is estimated at
42 421 €
(range 15 826€ - 229 415€).
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.
Estimated enterprise value2024
134 transactions
15k€42k€229k€
42 421 €Range: 15 826€ - 229 415€
NAF 5 all-time
Valuation method used
Net Income Multiple
14 444 €
×
2.9x
=42 421 €
Range: 15 827€ - 229 416€
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 134 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 (Formation continue d'adultes)
Compare CAP ELAN FORMATION with other companies in the same sector:
Frequently asked questions about CAP ELAN FORMATION
What is the revenue of CAP ELAN FORMATION ?
The revenue of CAP ELAN FORMATION in 2023 is 994 k€.
Is CAP ELAN FORMATION profitable?
Yes, CAP ELAN FORMATION generated a net profit of 14 k€ in 2024.
Where is the headquarters of CAP ELAN FORMATION ?
The headquarters of CAP ELAN FORMATION is located in CASTELNAU-LE-LEZ (34170), in the department Herault.
Where to find the tax return of CAP ELAN FORMATION ?
The tax return of CAP ELAN FORMATION 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 CAP ELAN FORMATION operate?
CAP ELAN FORMATION operates in the sector Formation continue d'adultes (NAF code 85.59A). 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