ELEMENT : revenue, balance sheet and financial ratios

ELEMENT is a French company founded 14 years ago, specialized in the sector Autres travaux de finition. Based in MORANGIS (91420), this company of category PME shows in 2022 a revenue of 4.6 M€. Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.

Data updated on 2026-05-02

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

Financial history - ELEMENT (SIREN 535210702)
Indicator 2024 2023 2022 2021 2020 2019 2018 2016
Revenue N/C N/C 4 585 817 € 5 256 952 € 3 978 485 € 5 297 628 € 6 318 185 € 2 958 461 €
Net income 4 149 € -2 679 544 € 53 304 € 97 125 € 52 072 € 207 983 € 132 655 € 54 570 €
EBITDA N/C N/C 43 003 € 139 921 € 87 375 € 264 358 € 189 104 € 75 684 €
Net margin N/C N/C 1.2% 1.8% 1.3% 3.9% 2.1% 1.8%

Revenue and income statement

In 2024, ELEMENT generates positive net income of 4 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 55 k€ -> 4 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

4 149 €

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 -0%. This very low level reflects a solid financial structure, offering significant room for future investments or acquisitions. Financial autonomy (= Equity / Total assets x 100) reaches -171%. 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

-0.288%

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

-171.06%

Asset age ratio (2024) ?
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

26.6%

Solvency indicators evolution
ELEMENT

Sector positioning

Debt ratio
-0.29 2024
2022
2023
2024
Q1: 0.34
Med: 12.18
Q3: 45.21
Excellent -50 pts over 3 years

In 2024, the debt ratio of ELEMENT (-0.29) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.

Financial autonomy
-171.06% 2024
2022
2023
2024
Q1: 5.39%
Med: 29.66%
Q3: 54.37%
Watch -24 pts over 3 years

In 2024, the financial autonomy of ELEMENT (-171.1%) 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.

Repayment capacity
30.56 years 2022
2022
Q1: 0.0 years
Med: 0.07 years
Q3: 1.69 years
Watch

In 2022, the repayment capacity of ELEMENT (30.56) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.

Liquidity ratios

The liquidity ratio (= Current assets / Current liabilities) stands at 32.28. 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

32.281

Liquidity indicators evolution
ELEMENT

Sector positioning

Liquidity ratio
32.28 2024
2022
2023
2024
Q1: 141.46
Med: 215.95
Q3: 344.99
Watch -38 pts over 3 years

In 2024, the liquidity ratio of ELEMENT (32.28) 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.

Interest coverage
17.93x 2022
2022
Q1: 0.0x
Med: 0.0x
Q3: 1.97x
Excellent

In 2022, the interest coverage of ELEMENT (17.9x) 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 (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
ELEMENT

Positioning of ELEMENT in its sector

Comparison with sector Autres travaux de finition

Valuation estimate

Based on 65 transactions of similar company sales in 2024, the value of ELEMENT is estimated at 13 369 € (range 4 890€ - 30 123€). 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 value 2024
65 tx
4k€ 13k€ 30k€
13 369 € Range: 4 890€ - 30 123€
NAF 4 année 2024 Aggregated at NAF sub-class level

Valuation method used

Net Income Multiple
4 149 € × 3.2x = 13 370 €
Range: 4 891€ - 30 124€

Only this financial indicator is available for this company.

Valuation evolution

How is this estimate calculated?

This estimate is based on the analysis of 65 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 travaux de finition)

Compare ELEMENT with other companies in the same sector:

Frequently asked questions about ELEMENT

What is the revenue of ELEMENT ?

The revenue of ELEMENT in 2022 is 4.6 M€.

Is ELEMENT profitable?

Yes, ELEMENT generated a net profit of 4 k€ in 2024.

Where is the headquarters of ELEMENT ?

The headquarters of ELEMENT is located in MORANGIS (91420), in the department Essonne.

Where to find the tax return of ELEMENT ?

The tax return of ELEMENT 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 ELEMENT operate?

ELEMENT operates in the sector Autres travaux de finition (NAF code 43.39Z). See the 'Sector positioning' section above to compare the company with its competitors.