Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2018-08-28 (7 years)Status: ActiveBusiness sector: Formation continue d'adultesLocation: BRON (69500), Rhone
ESOOP ECOTEV : revenue, balance sheet and financial ratios
ESOOP ECOTEV is a French company
founded 7 years ago,
specialized in the sector Formation continue d'adultes.
Based in BRON (69500),
this company of category PME
shows in 2021 a revenue of 398 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ESOOP ECOTEV (SIREN 842268047)
Indicator
2023
2022
2021
2020
2019
2018
Revenue
N/C
N/C
397 909 €
568 294 €
800 386 €
259 356 €
Net income
21 905 €
4 408 €
-159 656 €
83 346 €
59 533 €
37 055 €
EBITDA
N/C
N/C
-145 238 €
124 202 €
139 091 €
53 267 €
Net margin
N/C
N/C
-40.1%
14.7%
7.4%
14.3%
Revenue and income statement
In 2023, ESOOP ECOTEV generates positive net income of 22 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2018-2023: 37 k€ -> 22 k€.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
21 905 €
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 1370%. 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 4%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
1369.566%
Financial autonomy (2023)
?
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
3.906%
Asset age ratio (2023)
?
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
2018
2019
2020
2021
2022
2023
Debt ratio
9.628
273.497
461.055
3745.986
2784.723
1369.566
Financial autonomy
32.474
20.232
14.537
2.293
2.035
3.906
Repayment capacity
0.089
2.236
12.191
-5.365
None
None
Cash flow / Revenue
15.898%
14.912%
12.041%
-37.339%
None%
None%
Sector positioning
Debt ratio
1369.572023
2021
2022
2023
Q1: 0.0
Med: 3.62
Q3: 37.96
Watch
In 2023, the debt ratio of ESOOP ECOTEV (1369.57) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
3.91%2023
2021
2022
2023
Q1: 1.77%
Med: 30.93%
Q3: 61.22%
Average
In 2023, the financial autonomy of ESOOP ECOTEV (3.9%) 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
-5.37 years2021
2021
Q1: 0.0 years
Med: 0.0 years
Q3: 0.96 years
Excellent
In 2021, the repayment capacity of ESOOP ECOTEV (-5.37) 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 336.44. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
336.443
Liquidity indicators evolution ESOOP ECOTEV
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2018
2019
2020
2021
2022
2023
Liquidity ratio
77.889
330.458
446.738
287.4
445.718
336.443
Interest coverage
0.0
0.614
7.448
0.0
None
None
Sector positioning
Liquidity ratio
336.442023
2021
2022
2023
Q1: 129.96
Med: 228.25
Q3: 426.41
Good
In 2023, the liquidity ratio of ESOOP ECOTEV (336.44) 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
0.0x2021
2021
Q1: 0.0x
Med: 0.0x
Q3: 0.47x
Average
In 2021, the interest coverage of ESOOP ECOTEV (0.0x) 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 (2023)
?
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 (2023)
?
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 (2023)
?
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 (2023)
?
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 ESOOP ECOTEV
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
2022
2023
Operating WCR
13 284 €
357 060 €
408 206 €
265 660 €
0 €
0 €
Inventory turnover (days)
28
10
14
20
0
0
Customer payment term (days)
0
151
292
206
0
0
Supplier payment term (days)
107
27
36
59
0
0
Positioning of ESOOP ECOTEV in its sector
Comparison with sector Formation continue d'adultes
Valuation estimate
Based on 134 transactions of similar company sales
(all years),
the value of ESOOP ECOTEV is estimated at
64 334 €
(range 24 001€ - 347 919€).
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 value2023
134 transactions
24k€64k€347k€
64 334 €Range: 24 001€ - 347 919€
NAF 5 all-time
Valuation method used
Net Income Multiple
21 905 €
×
2.9x
=64 334 €
Range: 24 002€ - 347 919€
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 134 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 (Formation continue d'adultes)
Compare ESOOP ECOTEV with other companies in the same sector:
Yes, ESOOP ECOTEV generated a net profit of 22 k€ in 2023.
Where is the headquarters of ESOOP ECOTEV ?
The headquarters of ESOOP ECOTEV is located in BRON (69500), in the department Rhone.
Where to find the tax return of ESOOP ECOTEV ?
The tax return of ESOOP ECOTEV 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 ESOOP ECOTEV operate?
ESOOP ECOTEV operates in the sector Formation continue d'adultes (NAF code 85.59A). 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