ELSYLOG : revenue, balance sheet and financial ratios
ELSYLOG is a French company
founded 34 years ago,
specialized in the sector Edition de logiciels applicatifs.
Based in SAINT-JEAN-DU-CARDONNAY (76150),
this company of category PME
shows in 2023 a revenue of 4.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2024, ELSYLOG generates positive net income of 1.5 M€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 12 k€ -> 1.5 M€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 455 981 €
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 20%. 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 60%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
20.449%
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
60.121%
Asset age ratio (2024)
?
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
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
81.606
90.017
90.077
98.561
212.959
826.575
305.527
159.461
20.449
Financial autonomy
27.735
26.631
26.305
29.374
17.102
5.488
12.594
21.87
60.121
Repayment capacity
None
-5.827
4.144
5.661
-8.044
35.561
50.403
-7.323
None
Cash flow / Revenue
None%
-2.221%
3.977%
2.747%
-3.99%
0.896%
0.498%
-3.556%
None%
Sector positioning
Debt ratio
20.452024
2022
2023
2024
Q1: 0.0
Med: 5.29
Q3: 44.39
Average-15 pts over 3 years
In 2024, the debt ratio of ELSYLOG (20.45) 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
60.12%2024
2022
2023
2024
Q1: 11.65%
Med: 39.77%
Q3: 62.21%
Good+48 pts over 3 years
In 2024, the financial autonomy of ELSYLOG (60.1%) 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.
Repayment capacity
-7.32 years2023
2022
2023
Q1: 0.0 years
Med: 0.0 years
Q3: 0.8 years
Excellent-51 pts over 2 years
In 2023, the repayment capacity of ELSYLOG (-7.32) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 302.45. 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
302.454
Liquidity indicators evolution ELSYLOG
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
152.754
141.516
153.469
160.152
141.269
139.794
146.335
173.465
302.454
Interest coverage
None
-28.14
4.681
5.075
-0.935
8.485
37.266
-53.891
None
Sector positioning
Liquidity ratio
302.452024
2022
2023
2024
Q1: 146.39
Med: 243.79
Q3: 459.15
Good+32 pts over 3 years
In 2024, the liquidity ratio of ELSYLOG (302.45) 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.
Interest coverage
-53.89x2023
2022
2023
Q1: 0.0x
Med: 0.0x
Q3: 2.33x
Watch-51 pts over 2 years
In 2023, the interest coverage of ELSYLOG (-53.9x) 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.
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 ELSYLOG
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
1 494 701 €
1 466 040 €
1 489 555 €
1 054 886 €
1 454 078 €
1 399 490 €
1 895 040 €
0 €
Inventory turnover (days)
0
49
83
45
69
66
62
101
0
Customer payment term (days)
0
84
85
75
88
81
67
62
0
Supplier payment term (days)
0
101
92
88
95
95
98
110
0
Positioning of ELSYLOG in its sector
Comparison with sector Edition de logiciels applicatifs
Valuation estimate
Based on 103 transactions of similar company sales
(all years),
the value of ELSYLOG is estimated at
1 769 701 €
(range 660 434€ - 5 867 996€).
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 value2024
103 transactions
660k€1769k€5867k€
1 769 701 €Range: 660 434€ - 5 867 996€
NAF 5 all-time
Valuation method used
Net Income Multiple
1 455 981 €
×
1.2x
=1 769 702 €
Range: 660 435€ - 5 867 996€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 103 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 (Edition de logiciels applicatifs)
Compare ELSYLOG with other companies in the same sector:
Yes, ELSYLOG generated a net profit of 1.5 M€ in 2024.
Where is the headquarters of ELSYLOG ?
The headquarters of ELSYLOG is located in SAINT-JEAN-DU-CARDONNAY (76150), in the department Seine-Maritime.
Where to find the tax return of ELSYLOG ?
The tax return of ELSYLOG 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 ELSYLOG operate?
ELSYLOG operates in the sector Edition de logiciels applicatifs (NAF code 58.29C). 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