SIREN : 834151334
ELLIPSE VAR is a French company founded 8 years ago, specialized in the sector Activités des agences de travail temporaire . Based in ROQUEVAIRE (13360), this company of category PME shows in 2024 a revenue of 2.6 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
| Indicator | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|
| Revenue | 2 584 114 € | 2 939 711 € | 2 974 748 € | 2 976 305 € |
| Net income | 72 806 € | 137 693 € | 136 493 € | 68 981 € |
| EBITDA | 87 228 € | 142 406 € | 125 046 € | 71 463 € |
| Net margin | 2.8% | 4.7% | 4.6% | 2.3% |
In 2024, ELLIPSE VAR achieves revenue of 2.6 M€. Activity remains stable over the period (CAGR: -4.6%). Significant drop of -12% vs 2023. After deducting consumption (0 €), gross margin stands at 2.6 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 87 k€, representing 3.4% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 73 k€, i.e. 2.8% of revenue. This profit can be retained or distributed to shareholders.
2 584 114 €
2 584 114 €
87 228 €
96 909 €
72 806 €
3.4%
The debt ratio (= Financial debt / Equity x 100) stands at 45%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 33%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 2.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 2.4% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
44.913%
32.928%
2.444%
1.999
In 2024, the debt ratio of ELLIPSE VAR (44.91) ranks above the median of the sector. This ratio measures the weight of debt relative to equity. A reduction effort could improve financial strength.
In 2024, the financial autonomy of ELLIPSE VAR (32.9%) 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.
In 2024, the repayment capacity of ELLIPSE VAR (2.00) 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.
The liquidity ratio (= Current assets / Current liabilities) stands at 189.46. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 17.1x. Operating income very largely covers interest expenses: high safety margin.
189.462
17.124
In 2024, the liquidity ratio of ELLIPSE VAR (189.46) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
In 2024, the interest coverage of ELLIPSE VAR (17.1x) 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) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 48 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 6 days. The gap of 42 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 39 days of revenue, i.e. 280 k€ to permanently finance. Notable WCR improvement over the period (-45%), freeing up cash.
279 963 €
48 j
6 j
0 j
39 j
Based on 135 transactions of similar company sales (all years), the value of ELLIPSE VAR is estimated at 175 002 € (range 102 721€ - 385 095€). With an EBITDA of 87 228€, the sector multiple of 2.0x is applied. The price/revenue ratio is 0.08x (conservative valuation). 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.
Ajustez les pondérations selon votre analyse
This estimate is based on the analysis of 135 actual transactions of similar company sales (same NAF code) registered with BODACC between 2016 and 2025.
This estimate is provided for information purposes only. A precise valuation requires in-depth analysis (assets, liabilities, prospects, market...).
Compare ELLIPSE VAR with other companies in the same sector:
Voir toutes les statistiques du secteur Activités des agences de travail temporaire
The revenue of ELLIPSE VAR in 2024 is 2.6 M€.
Yes, ELLIPSE VAR generated a net profit of 73 k€ in 2024.
The headquarters of ELLIPSE VAR is located in ROQUEVAIRE (13360), in the department Bouches-du-Rhone.
The tax return of ELLIPSE VAR 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).
ELLIPSE VAR operates in the sector Activités des agences de travail temporaire (NAF code 78.20Z). See the 'Sector positioning' section above to compare the company with its competitors.