Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2019-05-06 (6 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: PEXIORA (11150), Aude
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
ETICA DEVELOPPEMENT : revenue, balance sheet and financial ratios
ETICA DEVELOPPEMENT is a French company
founded 6 years ago,
specialized in the sector Activités des sièges sociaux.
Based in PEXIORA (11150),
this company of category PME
shows in 2019 a revenue of 15 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ETICA DEVELOPPEMENT (SIREN 850687443)
Indicator
2023
2019
Revenue
N/C
14 995 €
Net income
36 744 €
10 764 €
EBITDA
-1 473 €
12 701 €
Net margin
N/C
71.8%
Revenue and income statement
In 2023, ETICA DEVELOPPEMENT generates positive net income of 37 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2019-2023: 11 k€ -> 37 k€.
EBITDA (2023)
?
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
-1 473 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-1 531 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
36 744 €
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 64%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 60%. 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 1.1 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability.
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
63.918%
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
60.283%
Repayment capacity (2023)
?
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
1.144
Solvency indicators evolution ETICA DEVELOPPEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2023
Debt ratio
14.23
63.918
Financial autonomy
62.845
60.283
Repayment capacity
0.155
1.144
Cash flow / Revenue
72.037%
None%
Sector positioning
Debt ratio
63.922023
2019
2023
Q1: 0.15
Med: 18.74
Q3: 101.68
Average+26 pts over 2 years
In 2023, the debt ratio of ETICA DEVELOPPEMENT (63.92) 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
60.28%2023
2019
2023
Q1: 13.72%
Med: 51.33%
Q3: 84.16%
Good
In 2023, the financial autonomy of ETICA DEVELOPPEMENT (60.3%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
1.14 years2023
2019
2023
Q1: 0.0 years
Med: 0.21 years
Q3: 3.84 years
Average+25 pts over 2 years
In 2023, the repayment capacity of ETICA DEVELOPPEMENT (1.14) 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 2721.45. 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
2721.451
Interest coverage (2023)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2019
2023
Liquidity ratio
349.593
2721.451
Interest coverage
0.0
-24.847
Sector positioning
Liquidity ratio
2721.452023
2019
2023
Q1: 110.36
Med: 414.42
Q3: 1923.42
Excellent+24 pts over 2 years
In 2023, the liquidity ratio of ETICA DEVELOPPEMENT (2721.45) 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
-24.85x2023
2019
2023
Q1: -38.43x
Med: 0.0x
Q3: 2.72x
Average-16 pts over 2 years
In 2023, the interest coverage of ETICA DEVELOPPEMENT (-24.9x) 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. Average customer payment term: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 264 days. Excellent situation: suppliers finance 264 days of the operating cycle (retail model).
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
264 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 ETICA DEVELOPPEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2023
Operating WCR
5 753 €
0 €
Inventory turnover (days)
0
0
Customer payment term (days)
204
0
Supplier payment term (days)
94
264
Positioning of ETICA DEVELOPPEMENT in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 89 transactions of similar company sales
in 2023,
the value of ETICA DEVELOPPEMENT is estimated at
247 458 €
(range 117 886€ - 570 546€).
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 value2023
89 tx
117k€247k€570k€
247 458 €Range: 117 886€ - 570 546€
NAF 5 année 2023
Valuation method used
Net Income Multiple
36 744 €
×
6.7x
=247 458 €
Range: 117 886€ - 570 546€
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 89 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 sièges sociaux)
Compare ETICA DEVELOPPEMENT with other companies in the same sector:
Frequently asked questions about ETICA DEVELOPPEMENT
What is the revenue of ETICA DEVELOPPEMENT ?
The revenue of ETICA DEVELOPPEMENT in 2019 is 15 k€.
Is ETICA DEVELOPPEMENT profitable?
Yes, ETICA DEVELOPPEMENT generated a net profit of 37 k€ in 2023.
Where is the headquarters of ETICA DEVELOPPEMENT ?
The headquarters of ETICA DEVELOPPEMENT is located in PEXIORA (11150), in the department Aude.
Where to find the tax return of ETICA DEVELOPPEMENT ?
The tax return of ETICA 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 ETICA DEVELOPPEMENT operate?
ETICA DEVELOPPEMENT operates in the sector Activités des sièges sociaux (NAF code 70.10Z). 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