Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1998-10-30 (27 years)Status: ActiveBusiness sector: Autres activités de soutien aux entreprises n.c.a.Location: TOULOUSE (31400), Haute-Garonne
ECRIN D'ELITIS : revenue, balance sheet and financial ratios
ECRIN D'ELITIS is a French company
founded 27 years ago,
specialized in the sector Autres activités de soutien aux entreprises n.c.a..
Based in TOULOUSE (31400),
this company of category PME
shows in 2020 a revenue of 1.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ECRIN D'ELITIS (SIREN 420822702)
Indicator
2021
2020
2019
2018
2017
2016
2015
Revenue
N/C
1 473 070 €
N/C
1 539 072 €
N/C
N/C
1 162 769 €
Net income
1 663 579 €
428 953 €
556 173 €
489 051 €
863 067 €
832 817 €
664 326 €
EBITDA
N/C
374 613 €
N/C
358 449 €
N/C
N/C
162 978 €
Net margin
N/C
29.1%
N/C
31.8%
N/C
N/C
57.1%
Revenue and income statement
In 2021, ECRIN D'ELITIS generates positive net income of 1.7 M€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2015-2021: 664 k€ -> 1.7 M€.
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 663 579 €
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 78%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 53%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
77.591%
Financial autonomy (2021)
?
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
52.79%
Asset age ratio (2021)
?
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
2015
2016
2017
2018
2019
2020
2021
Debt ratio
19.658
159.521
55.889
20.707
13.13
4.405
77.591
Financial autonomy
80.969
36.314
61.261
78.726
82.552
90.564
52.79
Repayment capacity
1.475
None
None
0.773
None
0.713
None
Cash flow / Revenue
62.549%
None%
None%
65.195%
None%
19.21%
None%
Sector positioning
Debt ratio
77.592021
2019
2020
2021
Q1: 0.0
Med: 6.21
Q3: 69.03
Average+20 pts over 3 years
In 2021, the debt ratio of ECRIN D'ELITIS (77.59) 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
52.79%2021
2019
2020
2021
Q1: 6.21%
Med: 33.6%
Q3: 66.27%
Good-10 pts over 3 years
In 2021, the financial autonomy of ECRIN D'ELITIS (52.8%) 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
0.71 years2020
2020
Q1: 0.0 years
Med: 0.0 years
Q3: 1.12 years
Average
In 2020, the repayment capacity of ECRIN D'ELITIS (0.71) 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 720.95. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2021)
?
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
720.952
Liquidity indicators evolution ECRIN D'ELITIS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
Liquidity ratio
1558.629
906.73
750.586
633.351
504.626
608.26
720.952
Interest coverage
73.452
None
None
141.544
None
16.591
None
Sector positioning
Liquidity ratio
720.952021
2019
2020
2021
Q1: 120.14
Med: 209.97
Q3: 475.96
Excellent
In 2021, the liquidity ratio of ECRIN D'ELITIS (720.95) 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
16.59x2020
2020
Q1: 0.0x
Med: 0.0x
Q3: 0.35x
Excellent
In 2020, the interest coverage of ECRIN D'ELITIS (16.6x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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 (2021)
?
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 (2021)
?
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 (2021)
?
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 (2021)
?
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 ECRIN D'ELITIS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
Operating WCR
-9 198 €
0 €
0 €
55 391 €
0 €
-239 565 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
79
0
0
77
0
74
0
Supplier payment term (days)
48
0
0
75
0
110
0
Positioning of ECRIN D'ELITIS in its sector
Comparison with sector Autres activités de soutien aux entreprises n.c.a.
Valuation estimate
Based on 131 transactions of similar company sales
(all years),
the value of ECRIN D'ELITIS is estimated at
5 515 114 €
(range 1 649 901€ - 16 237 959€).
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 value2021
131 transactions
1649k€5515k€16237k€
5 515 114 €Range: 1 649 901€ - 16 237 959€
NAF 5 all-time
Valuation method used
Net Income Multiple
1 663 579 €
×
3.3x
=5 515 114 €
Range: 1 649 901€ - 16 237 960€
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 131 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 (Autres activités de soutien aux entreprises n.c.a.)
Compare ECRIN D'ELITIS with other companies in the same sector:
Yes, ECRIN D'ELITIS generated a net profit of 1.7 M€ in 2021.
Where is the headquarters of ECRIN D'ELITIS ?
The headquarters of ECRIN D'ELITIS is located in TOULOUSE (31400), in the department Haute-Garonne.
Where to find the tax return of ECRIN D'ELITIS ?
The tax return of ECRIN D'ELITIS 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 ECRIN D'ELITIS operate?
ECRIN D'ELITIS operates in the sector Autres activités de soutien aux entreprises n.c.a. (NAF code 82.99Z). 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