Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2010-11-08 (15 years)Status: ActiveBusiness sector: Services administratifs combinés de bureauLocation: RENNES (35000), Ille-et-Vilaine
EDIGREEN : revenue, balance sheet and financial ratios
EDIGREEN is a French company
founded 15 years ago,
specialized in the sector Services administratifs combinés de bureau.
Based in RENNES (35000),
this company of category PME
shows in 2021 a revenue of 1 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2024, EDIGREEN generates positive net income of 35 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
35 080 €
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 173%. 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 36%. 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
173.453%
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
36.44%
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
2017
2018
2019
2020
2021
2023
2024
Debt ratio
0.836
0.309
1.034
0.23
0.123
0.513
173.453
Financial autonomy
98.791
98.495
95.587
97.511
96.482
98.719
36.44
Repayment capacity
0.02
-0.193
-0.402
-0.166
-0.116
None
None
Cash flow / Revenue
15217.151%
-1714.044%
-2644.639%
-97.93%
-1043.192%
None%
None%
Sector positioning
Debt ratio
173.452024
2021
2023
2024
Q1: 0.0
Med: 11.23
Q3: 90.41
Average+50 pts over 3 years
In 2024, the debt ratio of EDIGREEN (173.45) 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
36.44%2024
2021
2023
2024
Q1: 5.18%
Med: 39.1%
Q3: 79.71%
Average-27 pts over 3 years
In 2024, the financial autonomy of EDIGREEN (36.4%) 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
-0.12 years2021
2021
Q1: 0.0 years
Med: 0.02 years
Q3: 3.39 years
Excellent
In 2021, the repayment capacity of EDIGREEN (-0.12) 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 23071.15. 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
23071.147
Liquidity indicators evolution EDIGREEN
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2023
2024
Liquidity ratio
21373.347
6797.998
2387.27
3579.977
2385.066
10495.501
23071.147
Interest coverage
0.0
0.0
0.0
-160.907
0.0
None
None
Sector positioning
Liquidity ratio
23071.152024
2021
2023
2024
Q1: 104.39
Med: 336.39
Q3: 1728.48
Excellent
In 2024, the liquidity ratio of EDIGREEN (23071.15) 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
0.0x2021
2021
Q1: -11.83x
Med: 0.0x
Q3: 0.15x
Good
In 2021, the interest coverage of EDIGREEN (0.0x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. 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 EDIGREEN
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2023
2024
Operating WCR
148 677 €
178 997 €
390 580 €
500 019 €
685 607 €
0 €
0 €
Inventory turnover (days)
15930
55301
116314
10434
199445
0
0
Customer payment term (days)
967
1523
1589
6
90
0
0
Supplier payment term (days)
42
86
65
48
69
0
0
Positioning of EDIGREEN in its sector
Comparison with sector Services administratifs combinés de bureau
Valuation estimate
Based on 173 transactions of similar company sales
(all years),
the value of EDIGREEN is estimated at
123 629 €
(range 43 359€ - 334 373€).
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
173 transactions
43k€123k€334k€
123 629 €Range: 43 359€ - 334 373€
NAF 5 all-time
Valuation method used
Net Income Multiple
35 080 €
×
3.5x
=123 630 €
Range: 43 359€ - 334 374€
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 173 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 (Services administratifs combinés de bureau)
Compare EDIGREEN with other companies in the same sector:
Yes, EDIGREEN generated a net profit of 35 k€ in 2024.
Where is the headquarters of EDIGREEN ?
The headquarters of EDIGREEN is located in RENNES (35000), in the department Ille-et-Vilaine.
Where to find the tax return of EDIGREEN ?
The tax return of EDIGREEN 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 EDIGREEN operate?
EDIGREEN operates in the sector Services administratifs combinés de bureau (NAF code 82.11Z). 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