Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2009-09-14 (16 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: PARIS (75017), Paris
GROUPE ELYSEES MONCEAU : revenue, balance sheet and financial ratios
GROUPE ELYSEES MONCEAU is a French company
founded 16 years ago,
specialized in the sector Activités des sociétés holding.
Based in PARIS (75017),
this company of category PME
shows in 2024 a revenue of 686 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GROUPE ELYSEES MONCEAU (SIREN 514965284)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
685 772 €
680 980 €
890 872 €
1 239 200 €
1 396 000 €
2 029 100 €
771 300 €
906 000 €
931 821 €
Net income
-1 599 999 €
10 956 496 €
3 842 045 €
53 809 €
540 618 €
-551 217 €
890 320 €
101 253 €
636 005 €
EBITDA
-469 897 €
-677 881 €
-666 247 €
-397 426 €
312 843 €
670 476 €
-218 000 €
-28 110 €
-156 764 €
Net margin
-233.3%
1608.9%
431.3%
4.3%
38.7%
-27.2%
115.4%
11.2%
68.3%
Revenue and income statement
In 2024, GROUPE ELYSEES MONCEAU achieves revenue of 686 k€. Activity remains stable over the period (CAGR: -3.8%). Vs 2023: +1%. After deducting consumption (0 €), gross margin stands at 686 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -470 k€, representing -68.5% of revenue. Positive scissor effect: EBITDA margin improves by +31.0 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -1.6 M€ (-233.3% 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
685 772 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
685 772 €
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
-469 897 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-2 022 003 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-1 599 999 €
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
-68.5%
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 131%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 43%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
131.266%
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
42.636%
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
-13.855%
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
-103.146
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution GROUPE ELYSEES MONCEAU
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
26.687
28.027
0.872
22.848
31.771
655.284
233.162
20.072
131.266
Financial autonomy
76.655
75.795
89.261
63.761
73.767
9.147
29.023
77.991
42.636
Repayment capacity
2.883
17.664
0.075
-2.89
3.895
235.71
3.021
0.284
-103.146
Cash flow / Revenue
68.875%
12.144%
117.42%
-25.556%
41.486%
7.523%
451.412%
1605.517%
-13.855%
Sector positioning
Debt ratio
131.272024
2022
2023
2024
Q1: 0.01
Med: 8.77
Q3: 62.6
Average
In 2024, the debt ratio of GROUPE ELYSEES MONCEAU (131.27) 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
42.64%2024
2022
2023
2024
Q1: 15.71%
Med: 62.26%
Q3: 91.3%
Average+10 pts over 3 years
In 2024, the financial autonomy of GROUPE ELYSEES MONCEAU (42.6%) 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
-103.15 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.09 years
Q3: 3.07 years
Excellent-48 pts over 3 years
In 2024, the repayment capacity of GROUPE ELYSEES MONCEAU (-103.15) 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 5037.54. 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
5037.536
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
-110.29
Liquidity indicators evolution GROUPE ELYSEES MONCEAU
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
2446.891
2389.068
690.809
338.649
2551.416
294.536
2345.378
1180.799
5037.536
Interest coverage
-0.006
0.0
0.0
0.0
0.773
-64.302
-93.449
-36.695
-110.29
Sector positioning
Liquidity ratio
5037.542024
2022
2023
2024
Q1: 138.65
Med: 681.09
Q3: 3914.52
Excellent+5 pts over 3 years
In 2024, the liquidity ratio of GROUPE ELYSEES MONCEAU (5037.54) 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
-110.29x2024
2022
2023
2024
Q1: -74.77x
Med: 0.0x
Q3: 0.0x
Average
In 2024, the interest coverage of GROUPE ELYSEES MONCEAU (-110.3x) 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. Average customer payment term: 90 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 83 days. The company must finance 7 days of gap between collections and payments. Overall, WCR represents 1006 days of revenue, i.e. 1.9 M€ to permanently finance. Notable WCR improvement over the period (-68%), freeing up cash.
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
1 916 925 €
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
90 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
83 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
1006 j
WCR and payment terms evolution GROUPE ELYSEES MONCEAU
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
5 932 504 €
6 109 385 €
5 137 521 €
5 494 985 €
6 658 739 €
10 972 372 €
8 574 572 €
9 040 949 €
1 916 925 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
232
239
101
75
90
0
89
90
90
Supplier payment term (days)
42
61
71
154
79
79
117
75
83
Positioning of GROUPE ELYSEES MONCEAU in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 54 transactions of similar company sales
in 2024,
the value of GROUPE ELYSEES MONCEAU is estimated at
403 763 €
(range 251 191€ - 479 998€).
The price/revenue ratio is 0.59x
(in line with sector norms).
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
54 tx
251k€403k€479k€
403 763 €Range: 251 191€ - 479 998€
NAF 5 année 2024
Valuation method used
Revenue Multiple
685 772 €
×
0.59x
=403 763 €
Range: 251 192€ - 479 998€
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 54 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 sociétés holding)
Compare GROUPE ELYSEES MONCEAU with other companies in the same sector:
Frequently asked questions about GROUPE ELYSEES MONCEAU
What is the revenue of GROUPE ELYSEES MONCEAU ?
The revenue of GROUPE ELYSEES MONCEAU in 2024 is 686 k€.
Is GROUPE ELYSEES MONCEAU profitable?
GROUPE ELYSEES MONCEAU recorded a net loss in 2024.
Where is the headquarters of GROUPE ELYSEES MONCEAU ?
The headquarters of GROUPE ELYSEES MONCEAU is located in PARIS (75017), in the department Paris.
Where to find the tax return of GROUPE ELYSEES MONCEAU ?
The tax return of GROUPE ELYSEES MONCEAU 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 GROUPE ELYSEES MONCEAU operate?
GROUPE ELYSEES MONCEAU operates in the sector Activités des sociétés holding (NAF code 64.20Z). 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