ELUDICE : revenue, balance sheet and financial ratios

ELUDICE is a French company founded 10 years ago, specialized in the sector Autres activités récréatives et de loisirs. Based in SAINT-ETIENNE (42000), this company of category PME shows in 2018 a revenue of 790 k€. 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 - ELUDICE (SIREN 813846896)
Indicator 2020 2019 2018 2017
Revenue N/C N/C 790 472 € 704 010 €
Net income 23 836 € -257 460 € 32 122 € -956 €
EBITDA N/C N/C 40 275 € 29 985 €
Net margin N/C N/C 4.1% -0.1%

Revenue and income statement

In 2020, ELUDICE generates positive net income of 24 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.

Net income (2020) ?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax

23 836 €

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 -86%. 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 -71%. Low autonomy: the company heavily depends on external financing (banks, suppliers).

Debt ratio (2020) ?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low
50-100% : Moderate
> 100% : High

-86.132%

Financial autonomy (2020) ?
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

-70.519%

Asset age ratio (2020) ?
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

41.9%

Solvency indicators evolution
ELUDICE

Sector positioning

Debt ratio
-86.13 2020
2018
2019
2020
Q1: 0.0
Med: 23.9
Q3: 169.73
Excellent -50 pts over 3 years

In 2020, the debt ratio of ELUDICE (-86.13) 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
-70.52% 2020
2018
2019
2020
Q1: 0.68%
Med: 25.05%
Q3: 58.09%
Watch

In 2020, the financial autonomy of ELUDICE (-70.5%) 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
1.87 years 2018
2018
Q1: 0.0 years
Med: 0.0 years
Q3: 1.72 years
Average

In 2018, the repayment capacity of ELUDICE (1.87) 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 82.00. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.

Liquidity ratio (2020) ?
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

82.004

Liquidity indicators evolution
ELUDICE

Sector positioning

Liquidity ratio
82.0 2020
2018
2019
2020
Q1: 81.01
Med: 165.9
Q3: 348.17
Average -27 pts over 3 years

In 2020, the liquidity ratio of ELUDICE (82.00) 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
7.51x 2018
2018
Q1: 0.0x
Med: 0.0x
Q3: 3.08x
Excellent

In 2018, the interest coverage of ELUDICE (7.5x) 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 (2020) ?
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 (2020) ?
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 (2020) ?
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 (2020) ?
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
ELUDICE

Positioning of ELUDICE in its sector

Comparison with sector Autres activités récréatives et de loisirs

Valuation estimate

Based on 114 transactions of similar company sales (all years), the value of ELUDICE is estimated at 184 328 € (range 107 477€ - 354 937€). 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 value 2020
114 transactions
107k€ 184k€ 354k€
184 328 € Range: 107 477€ - 354 937€
NAF 5 all-time

Valuation method used

Net Income Multiple
23 836 € × 7.7x = 184 329 €
Range: 107 477€ - 354 937€

Only this financial indicator is available for this company.

How is this estimate calculated?

This estimate is based on the analysis of 114 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 activités récréatives et de loisirs)

Compare ELUDICE with other companies in the same sector:

Frequently asked questions about ELUDICE

What is the revenue of ELUDICE ?

The revenue of ELUDICE in 2018 is 790 k€.

Is ELUDICE profitable?

Yes, ELUDICE generated a net profit of 24 k€ in 2020.

Where is the headquarters of ELUDICE ?

The headquarters of ELUDICE is located in SAINT-ETIENNE (42000), in the department Loire.

Where to find the tax return of ELUDICE ?

The tax return of ELUDICE 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 ELUDICE operate?

ELUDICE operates in the sector Autres activités récréatives et de loisirs (NAF code 93.29Z). See the 'Sector positioning' section above to compare the company with its competitors.