Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2011-11-16 (14 years)Status: ActiveBusiness sector: Activités des marchands de biens immobiliersLocation: LYON (69009), Rhone
EQUINOX DEVELOPPEMENT : revenue, balance sheet and financial ratios
EQUINOX DEVELOPPEMENT is a French company
founded 14 years ago,
specialized in the sector Activités des marchands de biens immobiliers.
Based in LYON (69009),
this company of category PME
shows in 2019 a revenue of 1.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - EQUINOX DEVELOPPEMENT (SIREN 538022872)
Indicator
2022
2019
2018
2017
2016
Revenue
N/C
1 751 564 €
1 824 833 €
1 080 272 €
N/C
Net income
9 769 €
85 €
-61 055 €
80 183 €
4 060 €
EBITDA
N/C
-48 304 €
-49 374 €
130 757 €
N/C
Net margin
N/C
0.0%
-3.3%
7.4%
N/C
Revenue and income statement
In 2022, EQUINOX DEVELOPPEMENT generates positive net income of 10 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2022: 4 k€ -> 10 k€.
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
9 769 €
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 2825%. 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 3%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
2825.444%
Financial autonomy (2022)
?
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
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2022
Debt ratio
27180.56
3876.007
9962.627
8631.631
2825.444
Financial autonomy
0.228
2.174
0.733
0.895
2.544
Repayment capacity
None
24.523
-48.942
30241.536
None
Cash flow / Revenue
None%
7.909%
-3.273%
0.005%
None%
Sector positioning
Debt ratio
2825.442022
2018
2019
2022
Q1: 0.0
Med: 24.48
Q3: 282.47
Average
In 2022, the debt ratio of EQUINOX DEVELOPPEMENT (2825.44) 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
2.54%2022
2018
2019
2022
Q1: 0.51%
Med: 24.67%
Q3: 68.95%
Average
In 2022, the financial autonomy of EQUINOX DEVELOPPEMENT (2.5%) 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
30241.54 years2019
2018
2019
Q1: -5.68 years
Med: 0.0 years
Q3: 2.87 years
Watch+51 pts over 2 years
In 2019, the repayment capacity of EQUINOX DEVELOPPEMENT (30241.54) 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 375.71. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2022)
?
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
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2022
Liquidity ratio
1058.957
210.763
705.313
358.634
375.715
Interest coverage
None
13.856
-21.515
-66.009
None
Sector positioning
Liquidity ratio
375.712022
2018
2019
2022
Q1: 150.23
Med: 466.6
Q3: 2295.26
Average-12 pts over 3 years
In 2022, the liquidity ratio of EQUINOX DEVELOPPEMENT (375.71) 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
-66.01x2019
2018
2019
Q1: -2.34x
Med: 0.0x
Q3: 3.89x
Average
In 2019, the interest coverage of EQUINOX DEVELOPPEMENT (-66.0x) 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 (2022)
?
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 (2022)
?
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 (2022)
?
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 (2022)
?
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 EQUINOX DEVELOPPEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2022
Operating WCR
0 €
3 615 530 €
2 737 158 €
2 058 771 €
0 €
Inventory turnover (days)
0
1267
648
396
0
Customer payment term (days)
0
35
11
63
0
Supplier payment term (days)
0
67
52
166
0
Positioning of EQUINOX DEVELOPPEMENT in its sector
Comparison with sector Activités des marchands de biens immobiliers
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (40 transactions).
This range of 11 113€ to 98 941€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2022
Indicative
11k€66k€98k€
66 067 €Range: 11 113€ - 98 941€
NAF 5 année 2022
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 40 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 (Activités des marchands de biens immobiliers)
Compare EQUINOX DEVELOPPEMENT with other companies in the same sector:
Frequently asked questions about EQUINOX DEVELOPPEMENT
What is the revenue of EQUINOX DEVELOPPEMENT ?
The revenue of EQUINOX DEVELOPPEMENT in 2019 is 1.8 M€.
Is EQUINOX DEVELOPPEMENT profitable?
Yes, EQUINOX DEVELOPPEMENT generated a net profit of 10 k€ in 2022.
Where is the headquarters of EQUINOX DEVELOPPEMENT ?
The headquarters of EQUINOX DEVELOPPEMENT is located in LYON (69009), in the department Rhone.
Where to find the tax return of EQUINOX DEVELOPPEMENT ?
The tax return of EQUINOX DEVELOPPEMENT 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 EQUINOX DEVELOPPEMENT operate?
EQUINOX DEVELOPPEMENT operates in the sector Activités des marchands de biens immobiliers (NAF code 68.10Z). 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