Employees: NN (None)Legal category: 5308Size: GECreation date: 1991-01-15 (35 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: COURBEVOIE (92400), Hauts-de-Seine
ELIOR PARTICIPATIONS : revenue, balance sheet and financial ratios
ELIOR PARTICIPATIONS is a French company
founded 35 years ago,
specialized in the sector Activités des sociétés holding.
Based in COURBEVOIE (92400),
this company of category GE
shows in 2024 a revenue of 150 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ELIOR PARTICIPATIONS (SIREN 380543678)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
150 000 €
659 525 €
250 608 €
775 000 €
701 690 €
285 822 €
40 000 €
1 509 000 €
Net income
-394 078 357 €
76 205 207 €
61 571 487 €
42 993 594 €
-45 773 591 €
97 222 111 €
243 811 000 €
9 606 000 €
EBITDA
-158 216 €
-994 182 €
-769 439 €
-1 198 169 €
-2 153 089 €
-245 729 €
-492 000 €
-2 868 000 €
Net margin
-262718.9%
11554.6%
24568.8%
5547.6%
-6523.3%
34014.9%
609527.5%
636.6%
Revenue and income statement
In 2024, ELIOR PARTICIPATIONS achieves revenue of 150 k€. Revenue is declining over the period 2017-2024 (CAGR: -28.1%). Significant drop of -77% vs 2023. After deducting consumption (-9 €), gross margin stands at 150 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -158 k€, representing -105.5% of revenue. Positive scissor effect: EBITDA margin improves by +45.3 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -394.1 M€ (-262718.9% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
150 000 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
150 009 €
EBITDA (2024)
?
Gross Operating Surplus (EBITDA)
Definition
Resources generated by current operations, before depreciation and financial expenses.
Formula
Value added - Personnel expenses - Taxes
Interpretation
Positive = profitable activity
-158 216 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
31 992 310 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-394 078 357 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-105.5%
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 948%. 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 6%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 16.0 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 64833.8% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
947.909%
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
6.152%
Cash flow / Revenue (2024)
?
Cash flow / Revenue
Definition
Self-financing capacity relative to revenue.
Formula
(CAF / CA) x 100
Interpretation
The higher the ratio, the more cash the company generates
64833.796%
Repayment capacity (2024)
?
Repayment capacity
Definition
Number of years needed to repay debts with cash flow.
Formula
Financial debt / Cash flow
Interpretation
< 3 years : Excellent 3-5 years : Fair > 5 years : Warning
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
304.491
410.692
263.399
353.882
337.231
319.566
285.616
947.909
Financial autonomy
11.327
16.668
19.643
16.591
18.384
18.603
20.155
6.152
Repayment capacity
167.267
8.133
403.127
30.528
50.035
38.543
19.809
16.042
Cash flow / Revenue
405.567%
719895.0%
914.33%
6242.917%
3660.327%
15961.595%
12213.443%
64833.796%
Sector positioning
Debt ratio
947.912024
2022
2023
2024
Q1: 0.01
Med: 8.77
Q3: 62.6
Average
In 2024, the debt ratio of ELIOR PARTICIPATIONS (947.91) 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
6.15%2024
2022
2023
2024
Q1: 15.71%
Med: 62.26%
Q3: 91.3%
Average
In 2024, the financial autonomy of ELIOR PARTICIPATIONS (6.2%) 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
16.04 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.09 years
Q3: 3.07 years
Average
In 2024, the repayment capacity of ELIOR PARTICIPATIONS (16.04) 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 168.22. 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
168.223
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
115.364
230.867
60.401
102.917
118.874
148.035
158.517
168.223
Interest coverage
0.0
-24016.87
-63506.493
-5294.645
-8282.857
-20757.658
-22982.63
-481178.499
Sector positioning
Liquidity ratio
168.222024
2022
2023
2024
Q1: 138.65
Med: 681.09
Q3: 3914.52
Average
In 2024, the liquidity ratio of ELIOR PARTICIPATIONS (168.22) 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
-481178.5x2024
2022
2023
2024
Q1: -74.77x
Med: 0.0x
Q3: 0.0x
Watch
In 2024, the interest coverage of ELIOR PARTICIPATIONS (-481178.5x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 1636 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 191 days. The gap of 1445 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 1399511 days of revenue, i.e. 583.1 M€ to permanently finance. Over 2017-2024, WCR increased by +143%, requiring additional financing.
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
583 129 611 €
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
1636 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
191 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 in days of revenue (2024)
?
WCR in days of revenue
Definition
Expresses working capital requirement in days of revenue.
Formula
(Operating WCR / Revenue) x 360
Interpretation
The fewer days, the better the working capital management
1399511 j
WCR and payment terms evolution ELIOR PARTICIPATIONS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
239 692 005 €
597 118 000 €
-264 369 547 €
-76 186 981 €
41 014 953 €
222 873 959 €
341 325 332 €
583 129 611 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
30
7688
525
244
361
602
428
1636
Supplier payment term (days)
77
0
3844
116
166
73
89
191
Positioning of ELIOR PARTICIPATIONS in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 54 transactions of similar company sales
in 2024,
the value of ELIOR PARTICIPATIONS is estimated at
88 315 €
(range 54 943€ - 104 990€).
The price/revenue ratio is 0.59x
(in line with sector norms).
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 value2024
54 tx
54k€88k€104k€
88 315 €Range: 54 943€ - 104 990€
NAF 5 année 2024
Valuation method used
Revenue Multiple
150 000 €
×
0.59x
=88 316 €
Range: 54 944€ - 104 991€
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 54 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 des sociétés holding)
Compare ELIOR PARTICIPATIONS with other companies in the same sector:
Frequently asked questions about ELIOR PARTICIPATIONS
What is the revenue of ELIOR PARTICIPATIONS ?
The revenue of ELIOR PARTICIPATIONS in 2024 is 150 k€.
Is ELIOR PARTICIPATIONS profitable?
ELIOR PARTICIPATIONS recorded a net loss in 2024.
Where is the headquarters of ELIOR PARTICIPATIONS ?
The headquarters of ELIOR PARTICIPATIONS is located in COURBEVOIE (92400), in the department Hauts-de-Seine.
Where to find the tax return of ELIOR PARTICIPATIONS ?
The tax return of ELIOR PARTICIPATIONS 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 ELIOR PARTICIPATIONS operate?
ELIOR PARTICIPATIONS operates in the sector Activités des sociétés holding (NAF code 64.20Z). 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