Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2021-12-12 (4 years)Status: ActiveBusiness sector: Agences immobilièresLocation: SAINT-JEAN (31240), Haute-Garonne
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
ELYADE PATRIMOINE : revenue, balance sheet and financial ratios
ELYADE PATRIMOINE is a French company
founded 4 years ago,
specialized in the sector Agences immobilières.
Based in SAINT-JEAN (31240),
this company of category PME
shows in 2025 a net income positive of 474 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ELYADE PATRIMOINE (SIREN 908215429)
Indicator
2025
2024
2023
2022
Revenue
N/C
N/C
N/C
N/C
Net income
474 443 €
1 002 360 €
414 703 €
-67 414 €
EBITDA
-47 208 €
-53 112 €
-56 864 €
-64 498 €
Net margin
N/C
N/C
N/C
N/C
Revenue and income statement
In 2025, ELYADE PATRIMOINE generates positive net income of 474 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
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
-47 208 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-47 209 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
474 443 €
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 33%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 75%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 5.6 years of cash flow to repay all financial debt. This ratio remains within usual banking standards.
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
33.316%
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
74.943%
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
5.556
Solvency indicators evolution ELYADE PATRIMOINE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2022
2023
2024
2025
Debt ratio
59.653
48.747
42.097
33.316
Financial autonomy
59.897
60.87
70.287
74.943
Repayment capacity
-53.613
7.563
3.128
5.556
Cash flow / Revenue
None%
None%
None%
None%
Sector positioning
Debt ratio
33.322025
2023
2024
2025
Q1: 0.01
Med: 9.42
Q3: 52.76
Average
In 2025, the debt ratio of ELYADE PATRIMOINE (33.32) 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
74.94%2025
2023
2024
2025
Q1: 6.31%
Med: 33.52%
Q3: 61.17%
Excellent
In 2025, the financial autonomy of ELYADE PATRIMOINE (74.9%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
5.56 years2025
2023
2024
2025
Q1: 0.0 years
Med: 0.0 years
Q3: 1.17 years
Watch
In 2025, the repayment capacity of ELYADE PATRIMOINE (5.56) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 5554.52. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
5554.523
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
-72.492
Liquidity indicators evolution ELYADE PATRIMOINE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2022
2023
2024
2025
Liquidity ratio
3.236
53.154
4063.268
5554.523
Interest coverage
-4.177
-135.581
-126.819
-72.492
Sector positioning
Liquidity ratio
5554.522025
2023
2024
2025
Q1: 108.7
Med: 191.05
Q3: 464.46
Excellent+50 pts over 3 years
In 2025, the liquidity ratio of ELYADE PATRIMOINE (5554.52) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
-72.49x2025
2023
2024
2025
Q1: 0.0x
Med: 0.0x
Q3: 1.77x
Watch
In 2025, the interest coverage of ELYADE PATRIMOINE (-72.5x) 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 59 days. Excellent situation: suppliers finance 59 days of the operating cycle (retail model).
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
0 €
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
0 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
59 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 and payment terms evolution ELYADE PATRIMOINE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2022
2023
2024
2025
Operating WCR
0 €
0 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
Customer payment term (days)
0
0
0
0
Supplier payment term (days)
104
65
76
59
Positioning of ELYADE PATRIMOINE in its sector
Comparison with sector Agences immobilières
Valuation estimate
Based on 55 transactions of similar company sales
in 2025,
the value of ELYADE PATRIMOINE is estimated at
911 592 €
(range 652 832€ - 1 651 511€).
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 value2025
55 tx
652k€911k€1651k€
911 592 €Range: 652 832€ - 1 651 511€
NAF 5 année 2025
Valuation method used
Net Income Multiple
474 443 €
×
1.9x
=911 593 €
Range: 652 833€ - 1 651 512€
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 55 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 (Agences immobilières)
Compare ELYADE PATRIMOINE with other companies in the same sector:
Frequently asked questions about ELYADE PATRIMOINE
What is the revenue of ELYADE PATRIMOINE ?
The revenue of ELYADE PATRIMOINE is not publicly disclosed (confidential accounts filed with INPI).
Is ELYADE PATRIMOINE profitable?
Yes, ELYADE PATRIMOINE generated a net profit of 474 k€ in 2025.
Where is the headquarters of ELYADE PATRIMOINE ?
The headquarters of ELYADE PATRIMOINE is located in SAINT-JEAN (31240), in the department Haute-Garonne.
Where to find the tax return of ELYADE PATRIMOINE ?
The tax return of ELYADE PATRIMOINE 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 ELYADE PATRIMOINE operate?
ELYADE PATRIMOINE operates in the sector Agences immobilières (NAF code 68.31Z). 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