Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2017-12-21 (8 years)Status: ActiveBusiness sector: Gestion de fondsLocation: LA BRESSE (88250), Vosges
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
LES ECORCES : revenue, balance sheet and financial ratios
LES ECORCES is a French company
founded 8 years ago,
specialized in the sector Gestion de fonds.
Based in LA BRESSE (88250),
this company of category PME
shows in 2024 a net income positive of 82 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
En 2024, LES ECORCES dégage un résultat net positif de 82 k€. Le résultat net représente le bénéfice final après toutes les charges (exploitation, financières, exceptionnelles) et l'impôt sur les sociétés. Évolution sur 2020-2024 : 71 k€ -> 82 k€.
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
-2 999 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-3 000 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
81 561 €
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
Le taux d'endettement (= Dettes financières / Capitaux propres x 100) s'élève à 17%. Ce niveau très faible traduit une structure financière solide, offrant une marge de manœuvre importante pour de futurs investissements ou acquisitions. L'autonomie financière (= Capitaux propres / Total bilan x 100) atteint 84%. Cette autonomie élevée signifie que l'entreprise finance majoritairement ses actifs par ses fonds propres, gage de solidité. La capacité de remboursement (= Dettes financières / CAF) indique qu'il faudrait 1.4 années de CAF pour rembourser l'ensemble des dettes financières. Ce délai court témoigne d'une excellente soutenabilité de la dette.
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
16.587%
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
84.286%
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
1.386
Solvency indicators evolution LES ECORCES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2020
2021
2022
2023
2024
Debt ratio
125.941
82.37
55.693
34.483
16.587
Financial autonomy
44.191
54.068
63.56
74.244
84.286
Repayment capacity
6.086
4.499
3.581
2.551
1.386
Cash flow / Revenue
None%
None%
None%
None%
None%
Sector positioning
Taux d'endettement
16.592024
2022
2023
2024
Q1: 0.0
Med: 8.29
Q3: 92.98
Average-7 pts over 3 years
En 2024, le taux d'endettement de LES ECORCES (16.59) se situe au-dessus de la médiane sectorielle. Ce ratio mesure le poids des dettes par rapport aux fonds propres. Un effort de réduction pourrait améliorer la solidité financière.
Autonomie financière
84.29%2024
2022
2023
2024
Q1: 4.66%
Med: 48.47%
Q3: 87.35%
Bon+15 pts over 3 years
En 2024, le autonomie financière de LES ECORCES (84.3%) se situe au-dessus de la médiane sectorielle. Ce ratio représente la part des fonds propres dans le financement total. Cette position confortable offre une marge de sécurité appréciable.
Capacité de remboursement
1.39 ans2024
2022
2023
2024
Q1: -0.01 ans
Med: 0.0 ans
Q3: 3.01 ans
Average-14 pts over 3 years
En 2024, le capacité de remboursement de LES ECORCES (1.4 ans) se situe au-dessus de la médiane sectorielle. Ce ratio indique le nombre d'années nécessaires pour rembourser les dettes avec la CAF. Un effort de réduction pourrait améliorer la solidité financière.
Liquidity ratios
Le ratio de liquidité (= Actif circulant / Passif circulant) s'établit à 290.86. Concrètement, l'entreprise dispose de 2€ d'actifs liquides pour 1€ de dettes court terme : aucun risque de trésorerie à horizon 12 mois.
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
290.86
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
-65.455
Liquidity indicators evolution LES ECORCES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2020
2021
2022
2023
2024
Liquidity ratio
3373.84
376.166
570.743
3221.6
290.86
Interest coverage
-51.958
-153.854
-124.225
-93.742
-65.455
Sector positioning
Ratio de liquidité
290.862024
2022
2023
2024
Q1: 100.72
Med: 472.35
Q3: 3121.45
Average-14 pts over 3 years
En 2024, le ratio de liquidité de LES ECORCES (290.86) se situe en dessous de la médiane sectorielle. Ce ratio mesure la capacité à couvrir les dettes court terme avec les actifs circulants. Une amélioration permettrait de renforcer la position concurrentielle.
Couverture des intérêts
-65.45x2024
2022
2023
2024
Q1: -71.24x
Med: 0.0x
Q3: 0.0x
Average
En 2024, le couverture des intérêts de LES ECORCES (-65.5x) se situe en dessous de la médiane sectorielle. Ce ratio indique combien de fois le résultat d'exploitation couvre les charges d'intérêts. Une amélioration permettrait de renforcer la position concurrentielle.
Working capital requirement (WCR) and payment terms
Le BFR (Besoin en Fonds de Roulement) mesure le décalage de trésorerie entre les encaissements clients et les décaissements fournisseurs/stocks. Délai moyen de paiement clients : 0 jours (formule : Créances clients / CA TTC x 360). Délai fournisseurs : 130 jours. Excellente situation : les fournisseurs financent 130 jours du cycle d'exploitation (modèle type grande distribution).
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
0 €
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
0 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
130 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 and payment terms evolution LES ECORCES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2020
2021
2022
2023
2024
Operating WCR
0 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
Customer payment term (days)
0
0
0
0
0
Supplier payment term (days)
35
127
125
125
130
Positioning of LES ECORCES in its sector
Comparison with sector Gestion de fonds
Valuation estimate
Based on 62 transactions of similar company sales
in 2024,
the value of LES ECORCES is estimated at
602 838 €
(range 171 161€ - 1 194 286€).
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
62 tx
171k€602k€1194k€
602 838 €Range: 171 161€ - 1 194 286€
NAF 5 année 2024
Valuation method used
Net Income Multiple
81 561 €
×
7.4x
=602 838 €
Range: 171 161€ - 1 194 287€
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 62 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 (Gestion de fonds)
Compare LES ECORCES with other companies in the same sector:
The revenue of LES ECORCES is not publicly disclosed (confidential accounts filed with INPI).
Is LES ECORCES profitable?
Yes, LES ECORCES generated a net profit of 82 k€ in 2024.
Where is the headquarters of LES ECORCES ?
The headquarters of LES ECORCES is located in LA BRESSE (88250), in the department Vosges.
Where to find the tax return of LES ECORCES ?
The tax return of LES ECORCES 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 LES ECORCES operate?
LES ECORCES operates in the sector Gestion de fonds (NAF code 66.30Z). 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