Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2015-08-01 (10 years)Status: ActiveBusiness sector: Restauration traditionnelleLocation: PARIS (75019), Paris
ELYLEO : revenue, balance sheet and financial ratios
ELYLEO is a French company
founded 10 years ago,
specialized in the sector Restauration traditionnelle.
Based in PARIS (75019),
this company of category PME
shows in 2018 a revenue of 792 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2020, ELYLEO generates positive net income of 78 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2020: 566 € -> 78 k€.
Net income (2020)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
77 751 €
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 197%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 14%. 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
197.378%
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
13.792%
Solvency indicators evolution ELYLEO
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
Debt ratio
2610.92
-208.367
-124.802
-139.481
197.378
Financial autonomy
1.037
-17.121
-41.781
-28.018
13.792
Repayment capacity
48.444
-1.99
-0.653
None
None
Cash flow / Revenue
0.13%
-4.176%
-3.765%
None%
None%
Sector positioning
Debt ratio
197.382020
2018
2019
2020
Q1: 0.15
Med: 60.24
Q3: 221.22
Average+46 pts over 3 years
In 2020, the debt ratio of ELYLEO (197.38) 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
13.79%2020
2018
2019
2020
Q1: 7.62%
Med: 31.67%
Q3: 57.54%
Average+6 pts over 3 years
In 2020, the financial autonomy of ELYLEO (13.8%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
-0.65 years2018
2018
Q1: 0.0 years
Med: 0.55 years
Q3: 3.07 years
Excellent
In 2018, the repayment capacity of ELYLEO (-0.65) 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 118.36. 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
118.356
Liquidity indicators evolution ELYLEO
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
Liquidity ratio
45.082
55.781
30.679
47.132
118.356
Interest coverage
1.775
6.21
-4.257
None
None
Sector positioning
Liquidity ratio
118.362020
2018
2019
2020
Q1: 71.75
Med: 151.42
Q3: 282.87
Average+15 pts over 3 years
In 2020, the liquidity ratio of ELYLEO (118.36) 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
-4.26x2018
2018
Q1: 0.0x
Med: 1.07x
Q3: 6.28x
Average
In 2018, the interest coverage of ELYLEO (-4.3x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
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 ELYLEO
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
Operating WCR
-34 823 €
1 365 €
-1 504 €
0 €
0 €
Inventory turnover (days)
0
6
4
0
0
Customer payment term (days)
0
0
0
0
0
Supplier payment term (days)
64
64
46
0
0
Positioning of ELYLEO in its sector
Comparison with sector Restauration traditionnelle
Valuation estimate
Based on 719 transactions of similar company sales
in 2020,
the value of ELYLEO is estimated at
638 226 €
(range 293 982€ - 1 079 199€).
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 value2020
719 transactions
293k€638k€1079k€
638 226 €Range: 293 982€ - 1 079 199€
NAF 5 année 2020
Valuation method used
Net Income Multiple
77 751 €
×
8.2x
=638 226 €
Range: 293 983€ - 1 079 200€
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 719 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 (Restauration traditionnelle)
Compare ELYLEO with other companies in the same sector:
Yes, ELYLEO generated a net profit of 78 k€ in 2020.
Where is the headquarters of ELYLEO ?
The headquarters of ELYLEO is located in PARIS (75019), in the department Paris.
Where to find the tax return of ELYLEO ?
The tax return of ELYLEO 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 ELYLEO operate?
ELYLEO operates in the sector Restauration traditionnelle (NAF code 56.10A). 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