Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2022-05-31 (3 years)Status: ActiveBusiness sector: Traduction et interprétationLocation: CESSON-SEVIGNE (35510), Ille-et-Vilaine
ELLIPSE WORLD : revenue, balance sheet and financial ratios
ELLIPSE WORLD is a French company
founded 3 years ago,
specialized in the sector Traduction et interprétation.
Based in CESSON-SEVIGNE (35510),
this company of category PME
shows in 2025 a revenue of 215 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ELLIPSE WORLD (SIREN 914056262)
Indicator
2025
2024
2023
Revenue
215 349 €
116 340 €
122 102 €
Net income
60 265 €
36 391 €
45 177 €
EBITDA
73 356 €
44 881 €
55 068 €
Net margin
28.0%
31.3%
37.0%
Revenue and income statement
En 2025, ELLIPSE WORLD alcanza unos ingresos de 215 k€. En el período 2023-2025, la empresa muestra un fuerte crecimiento con una TCAC de +32.8%. Vs 2024, crecimiento de +85% (116 k€ -> 215 k€). Tras deducir el consumo (-22 €), el margen bruto se sitúa en 215 k€, es decir, una tasa del 100%. El EBITDA alcanza 73 k€, representando el 34.1% de los ingresos. Advertencia efecto tijera negativo: a pesar del cambio en ingresos (+85%), el EBITDA varía en +63%, reduciendo el margen en 4.5 puntos. Este alto margen EBITDA proporciona una fuerte capacidad de autofinanciación. El resultado neto asciende a 60 k€, es decir, el 28.0% de los ingresos.
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
215 349 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
215 371 €
EBITDA (2025)
?
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
73 356 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
71 231 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
60 265 €
EBITDA margin (2025)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
34.1%
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
El ratio de endeudamiento (= Deuda financiera / Fondos propios x 100) se sitúa en 0%. Este nivel muy bajo refleja una estructura financiera sólida. La autonomía financiera (= Fondos propios / Total activo x 100) alcanza el 84%. Esta alta autonomía significa que la empresa financia la mayoría de sus activos con fondos propios. El flujo de caja representa el 28.5% de los ingresos. Este alto nivel proporciona una fuerte capacidad de autofinanciación.
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
0.0%
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
83.733%
Cash flow / Revenue (2025)
?
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
28.459%
Repayment capacity (2025)
?
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
0.0
Asset age ratio (2025)
?
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
2023
2024
2025
Debt ratio
0.0
0.0
0.0
Financial autonomy
80.462
75.01
83.733
Repayment capacity
0.0
0.0
0.0
Cash flow / Revenue
37.268%
31.851%
28.459%
Sector positioning
Ratio de endeudamiento
0.02025
2023
2024
2025
Q1: 0.04
Med: 10.15
Q3: 26.71
Excelente
En 2025, el ratio de endeudamiento de ELLIPSE WORLD (0.00) se sitúa en el 25% más bajo del sector, lo cual es positivo. Este ratio mide el peso de la deuda en relación con el patrimonio. Un ratio bajo indica una estructura financiera sólida con poca dependencia de los acreedores.
Autonomía financiera
83.73%2025
2023
2024
2025
Q1: 3.58%
Med: 31.14%
Q3: 53.95%
Excelente+21 pts over 3 years
En 2025, el autonomía financiera de ELLIPSE WORLD (83.7%) se sitúa en el top 25% del sector. Este ratio representa la parte del patrimonio en la financiación total. Alta autonomía refleja independencia financiera y capacidad para absorber choques.
Capacidad de reembolso
0.0 ans2025
2023
2024
2025
Q1: 0.0 ans
Med: 0.0 ans
Q3: 0.0 ans
Excelente
En 2025, el capacidad de reembolso de ELLIPSE WORLD (0.0 an) se sitúa en el 25% más bajo del sector, lo cual es positivo. Este ratio indica el número de años necesarios para pagar la deuda con flujo de caja. Una capacidad corta refleja deuda controlada y buena generación de efectivo.
Liquidity ratios
El ratio de liquidez se sitúa en 599.77. La empresa tiene 2€ de activos líquidos por cada 1€ de deuda a corto plazo. El ratio de cobertura de intereses (= EBIT / Gastos financieros) es de 0.1x. Peligro: el resultado de explotación no cubre los gastos financieros.
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
599.775
Interest coverage (2025)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Formula
EBIT / Interest expenses
Interpretation
> 3 : Comfortable 1.5-3 : Acceptable < 1.5 : Risk
0.094
Liquidity indicators evolution ELLIPSE WORLD
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2023
2024
2025
Liquidity ratio
486.402
392.34
599.775
Interest coverage
0.0
0.506
0.094
Sector positioning
Ratio de liquidez
599.772025
2023
2024
2025
Q1: 181.75
Med: 244.59
Q3: 347.27
Excelente
En 2025, el ratio de liquidez de ELLIPSE WORLD (599.77) se sitúa en el top 25% del sector. Este ratio mide la capacidad de cubrir deuda a corto plazo con activos corrientes. Un ratio superior a 1 asegura cobertura cómoda de vencimientos a corto plazo.
Cobertura de intereses
0.09x2025
2023
2024
2025
Q1: 0.0x
Med: 0.0x
Q3: 0.17x
Bueno+39 pts over 3 years
En 2025, el cobertura de intereses de ELLIPSE WORLD (0.1x) se sitúa por encima de la mediana del sector. Este ratio indica cuántas veces el resultado operativo cubre los gastos de intereses. Esta posición cómoda ofrece un margen de seguridad apreciable.
Working capital requirement (WCR) and payment terms
El fondo de maniobra operativo (FM) mide el desfase temporal de tesorería. Plazo medio de cobro a clientes: 2 días. Plazo proveedores: 13 días. Situación favorable. El FM representa 37 días de ingresos. En 2023-2025, el FM aumentó en +3506%.
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
22 058 €
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
2 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
13 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 in days of revenue (2025)
?
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
37 j
WCR and payment terms evolution ELLIPSE WORLD
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2023
2024
2025
Operating WCR
612 €
-11 992 €
22 058 €
Inventory turnover (days)
0
0
0
Customer payment term (days)
24
31
2
Supplier payment term (days)
2
9
13
Positioning of ELLIPSE WORLD in its sector
Comparison with sector Traduction et interprétation
Valuation estimate
Based on 178 transactions of similar company sales
(all years),
the value of ELLIPSE WORLD is estimated at
224 940 €
(range 93 137€ - 408 334€).
With an EBITDA of 73 356€, the sector multiple of 3.9x is applied.
The price/revenue ratio is 0.33x
(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.
Estimated enterprise value2025
178 transactions
93k€224k€408k€
224 940 €Range: 93 137€ - 408 334€
Section all-time
Aggregated at NAF section level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
73 356 €×3.9x
Estimation287 875 €
123 779€ - 525 506€
Revenue Multiple30%
215 349 €×0.33x
Estimation70 756 €
35 548€ - 131 004€
Net Income Multiple20%
60 265 €×5.0x
Estimation298 881 €
102 917€ - 531 402€
How is this estimate calculated?
This estimate is based on the analysis of 178 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 (Traduction et interprétation)
Compare ELLIPSE WORLD with other companies in the same sector:
Yes, ELLIPSE WORLD generated a net profit of 60 k€ in 2025.
Where is the headquarters of ELLIPSE WORLD ?
The headquarters of ELLIPSE WORLD is located in CESSON-SEVIGNE (35510), in the department Ille-et-Vilaine.
Where to find the tax return of ELLIPSE WORLD ?
The tax return of ELLIPSE WORLD 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 ELLIPSE WORLD operate?
ELLIPSE WORLD operates in the sector Traduction et interprétation (NAF code 74.30Z). 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