ELAN BEARNAIS PAU LACQ ORTHEZ : revenue, balance sheet and financial ratios

ELAN BEARNAIS PAU LACQ ORTHEZ is a French company founded 36 years ago, specialized in the sector Activités de clubs de sports. Based in PAU (64000), this company of category PME shows in 2020 a revenue of 2.8 M€. Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.

Data updated on 2026-05-09

Sources : INPI & INSEE SIRENE - Processing : Ministry of Economy

Financial history - ELAN BEARNAIS PAU LACQ ORTHEZ (SIREN 351767918)
Indicator 2025 2024 2023 2020 2019 2018 2017
Revenue N/C N/C N/C 2 762 253 € 3 362 398 € 3 327 497 € 3 429 447 €
Net income 787 450 € 752 472 € 412 261 € -69 384 € -305 311 € 93 523 € -122 199 €
EBITDA N/C N/C N/C -723 507 € -511 114 € -123 210 € -340 346 €
Net margin N/C N/C N/C -2.5% -9.1% 2.8% -3.6%

Revenue and income statement

In 2025, ELAN BEARNAIS PAU LACQ ORTHEZ generates positive net income of 787 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.

Net income (2025) ?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax

787 450 €

Loading income statement...

Chart evolution

Show :

Assets

Loading data...

Liabilities

Loading data...

Solvency and debt ratios

The debt ratio (= Financial debt / Equity x 100) stands at 247%. 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 3%. Low autonomy: the company heavily depends on external financing (banks, suppliers).

Debt ratio (2025) ?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low
50-100% : Moderate
> 100% : High

246.725%

Financial autonomy (2025) ?
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

3.096%

Asset age ratio (2025) ?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Interpretation
< 50% : Recent assets
50-70% : Normal wear
> 70% : Aging assets

24.7%

Solvency indicators evolution
ELAN BEARNAIS PAU LACQ ORTHEZ

Sector positioning

Debt ratio
246.72 2025
2023
2024
2025
Q1: 0.73
Med: 28.3
Q3: 118.88
Watch +51 pts over 3 years

In 2025, the debt ratio of ELAN BEARNAIS PAU LACQ OR... (246.72) 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
3.1% 2025
2023
2024
2025
Q1: 8.91%
Med: 23.2%
Q3: 37.37%
Watch

In 2025, the financial autonomy of ELAN BEARNAIS PAU LACQ OR... (3.1%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.

Liquidity ratios

The liquidity ratio (= Current assets / Current liabilities) stands at 94.44. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.

Liquidity ratio (2025) ?
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

94.435

Liquidity indicators evolution
ELAN BEARNAIS PAU LACQ ORTHEZ

Sector positioning

Liquidity ratio
94.44 2025
2023
2024
2025
Q1: 104.78
Med: 149.38
Q3: 198.16
Watch +8 pts over 3 years

In 2025, the liquidity ratio of ELAN BEARNAIS PAU LACQ OR... (94.44) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.

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 (2025) ?
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 (2025) ?
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 (2025) ?
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 (2025) ?
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
ELAN BEARNAIS PAU LACQ ORTHEZ

Positioning of ELAN BEARNAIS PAU LACQ ORTHEZ in its sector

Comparison with sector Activités de clubs de sports

Valuation estimate

Based on 161 transactions of similar company sales (all years), the value of ELAN BEARNAIS PAU LACQ ORTHEZ is estimated at 4 182 604 € (range 1 831 794€ - 8 884 594€). 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 value 2025
161 transactions
1831k€ 4182k€ 8884k€
4 182 604 € Range: 1 831 794€ - 8 884 594€
NAF 4 all-time Aggregated at NAF sub-class level

Valuation method used

Net Income Multiple
787 450 € × 5.3x = 4 182 605 €
Range: 1 831 795€ - 8 884 594€

Only this financial indicator is available for this company.

How is this estimate calculated?

This estimate is based on the analysis of 161 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 (Activités de clubs de sports)

Compare ELAN BEARNAIS PAU LACQ ORTHEZ with other companies in the same sector:

Frequently asked questions about ELAN BEARNAIS PAU LACQ ORTHEZ

What is the revenue of ELAN BEARNAIS PAU LACQ ORTHEZ ?

The revenue of ELAN BEARNAIS PAU LACQ ORTHEZ in 2020 is 2.8 M€.

Is ELAN BEARNAIS PAU LACQ ORTHEZ profitable?

Yes, ELAN BEARNAIS PAU LACQ ORTHEZ generated a net profit of 787 k€ in 2025.

Where is the headquarters of ELAN BEARNAIS PAU LACQ ORTHEZ ?

The headquarters of ELAN BEARNAIS PAU LACQ ORTHEZ is located in PAU (64000), in the department Pyrenees-Atlantiques.

Where to find the tax return of ELAN BEARNAIS PAU LACQ ORTHEZ ?

The tax return of ELAN BEARNAIS PAU LACQ ORTHEZ 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 ELAN BEARNAIS PAU LACQ ORTHEZ operate?

ELAN BEARNAIS PAU LACQ ORTHEZ operates in the sector Activités de clubs de sports (NAF code 93.12Z). See the 'Sector positioning' section above to compare the company with its competitors.