EVASION PRESTIGE : revenue, balance sheet and financial ratios
EVASION PRESTIGE is a French company
founded 21 years ago,
specialized in the sector Agences immobilières.
Based in MEGEVE (74120),
this company of category PME
shows in 2024 a revenue of 1.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - EVASION PRESTIGE (SIREN 453838179)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 722 110 €
2 936 231 €
4 549 279 €
2 306 087 €
1 927 642 €
2 509 371 €
1 825 716 €
1 810 625 €
3 181 336 €
Net income
-347 404 €
34 300 €
800 119 €
200 882 €
37 679 €
131 453 €
79 026 €
75 622 €
184 177 €
EBITDA
-268 205 €
253 355 €
1 482 162 €
484 419 €
205 270 €
383 712 €
265 938 €
239 579 €
347 813 €
Net margin
-20.2%
1.2%
17.6%
8.7%
2.0%
5.2%
4.3%
4.2%
5.8%
Revenue and income statement
In 2024, EVASION PRESTIGE achieves revenue of 1.7 M€. Revenue is declining over the period 2016-2024 (CAGR: -7.4%). Significant drop of -41% vs 2023. After deducting consumption (0 €), gross margin stands at 1.7 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -268 k€, representing -15.6% of revenue. Warning negative scissor effect: despite revenue change (-41%), EBITDA varies by -206%, reducing margin by 24.2 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -347 k€ (-20.2% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 722 110 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 722 110 €
EBITDA (2024)
?
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
-268 205 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-319 839 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-347 404 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-15.6%
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 331%. 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 12%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2024)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
331.413%
Financial autonomy (2024)
?
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
12.121%
Cash flow / Revenue (2024)
?
Cash flow / Revenue
Definition
Self-financing capacity relative to revenue.
Formula
(CAF / CA) x 100
Interpretation
The higher the ratio, the more cash the company generates
-22.515%
Repayment capacity (2024)
?
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
-2.221
Asset age ratio (2024)
?
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
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
13.564
24.661
26.872
62.727
169.631
67.34
43.438
84.326
331.413
Financial autonomy
29.606
33.33
24.966
24.094
20.011
25.822
31.766
24.824
12.121
Repayment capacity
1.013
1.341
1.463
2.348
11.129
1.618
0.617
15.256
-2.221
Cash flow / Revenue
3.205%
6.065%
5.595%
6.233%
4.153%
11.234%
18.934%
1.237%
-22.515%
Sector positioning
Debt ratio
331.412024
2022
2023
2024
Q1: 0.0
Med: 10.08
Q3: 66.18
Average+14 pts over 3 years
In 2024, the debt ratio of EVASION PRESTIGE (331.41) 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
12.12%2024
2022
2023
2024
Q1: 3.01%
Med: 26.3%
Q3: 60.11%
Average-14 pts over 3 years
In 2024, the financial autonomy of EVASION PRESTIGE (12.1%) 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
-2.22 years2024
2022
2023
2024
Q1: -0.05 years
Med: 0.0 years
Q3: 1.5 years
Excellent-34 pts over 3 years
In 2024, the repayment capacity of EVASION PRESTIGE (-2.22) 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 123.62. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2024)
?
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
123.619
Interest coverage (2024)
?
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
-12.984
Liquidity indicators evolution EVASION PRESTIGE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
148.853
167.103
152.831
164.338
210.556
173.885
188.901
129.551
123.619
Interest coverage
0.739
0.522
0.875
2.335
2.013
2.041
0.477
7.647
-12.984
Sector positioning
Liquidity ratio
123.622024
2022
2023
2024
Q1: 104.02
Med: 180.89
Q3: 477.07
Average-17 pts over 3 years
In 2024, the liquidity ratio of EVASION PRESTIGE (123.62) 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
-12.98x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 1.31x
Average-34 pts over 3 years
In 2024, the interest coverage of EVASION PRESTIGE (-13.0x) 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. Average customer payment term: 64 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 169 days. Excellent situation: suppliers finance 105 days of the operating cycle (retail model). Overall, WCR represents 186 days of revenue, i.e. 892 k€ to permanently finance. Over 2016-2024, WCR increased by +448%, requiring additional financing.
Operating WCR (2024)
?
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
891 640 €
Customer credit (2024)
?
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
64 j
Supplier credit (2024)
?
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
169 j
Inventory turnover (2024)
?
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 in days of revenue (2024)
?
WCR in days of revenue
Definition
Expresses working capital requirement in days of revenue.
Formula
(Operating WCR / Revenue) x 360
Interpretation
The fewer days, the better the working capital management
186 j
WCR and payment terms evolution EVASION PRESTIGE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-256 193 €
-47 221 €
-24 611 €
538 963 €
752 648 €
-155 384 €
-187 294 €
31 124 €
891 640 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
28
50
69
84
34
33
14
13
64
Supplier payment term (days)
94
52
93
96
106
94
109
49
169
Positioning of EVASION PRESTIGE in its sector
Comparison with sector Agences immobilières
Valuation estimate
Based on 64 transactions of similar company sales
in 2024,
the value of EVASION PRESTIGE is estimated at
565 124 €
(range 320 973€ - 1 286 282€).
The price/revenue ratio is 0.33x
(conservative valuation).
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 value2024
64 tx
320k€565k€1286k€
565 124 €Range: 320 973€ - 1 286 282€
NAF 5 année 2024
Valuation method used
Revenue Multiple
1 722 110 €
×
0.33x
=565 125 €
Range: 320 973€ - 1 286 282€
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 64 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 EVASION PRESTIGE with other companies in the same sector:
The revenue of EVASION PRESTIGE in 2024 is 1.7 M€.
Is EVASION PRESTIGE profitable?
EVASION PRESTIGE recorded a net loss in 2024.
Where is the headquarters of EVASION PRESTIGE ?
The headquarters of EVASION PRESTIGE is located in MEGEVE (74120), in the department Haute-Savoie.
Where to find the tax return of EVASION PRESTIGE ?
The tax return of EVASION PRESTIGE 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 EVASION PRESTIGE operate?
EVASION PRESTIGE 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