Mitarbeiter: 03 (2023.0)Rechtsform: SCA (commandite par actions)Größe: PMEGründungsdatum: 2018-11-28 (7 Jahre)Status: AktivBranche: Gestion de fondsStandort: PARIS (75016), Paris
ODYSSEY INTERNATIONAL : revenue, balance sheet and financial ratios
ODYSSEY INTERNATIONAL is a French company
founded 7 years ago,
specialized in the sector Gestion de fonds.
Based in PARIS (75016),
this company of category PME
shows in 2022 a revenue of 373 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Historique financier - ODYSSEY INTERNATIONAL (SIREN 844409052)
Kennzahl
2022
2021
2020
2019
Umsatz
372 618 €
228 930 €
N/C
N/C
Nettoergebnis
-3 594 744 €
-1 911 642 €
-1 704 783 €
-890 264 €
EBITDA
-2 035 100 €
-1 836 401 €
-1 535 603 €
-829 008 €
Nettomarge
-964.7%
-835.0%
N/C
N/C
Umsatz und Gewinn- und Verlustrechnung
In 2022, ODYSSEY INTERNATIONAL achieves revenue of 373 k€. Over the period 2021-2022, the company shows strong growth with a CAGR (compound annual growth rate) of +62.8%. Vs 2021, growth of +63% (229 k€ -> 373 k€). After deducting consumption (0 €), gross margin stands at 373 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 -2.0 M€, representing -546.2% of revenue. Positive scissor effect: EBITDA margin improves by +256.0 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -3.6 M€ (-964.7% of revenue), which will impact equity.
Umsatz (2022)
?
Umsatz
Definition
Gesamtbetrag der Verkäufe von Waren und Dienstleistungen des Unternehmens.
Formel
Warenverkäufe + Verkaufte Produktion
372 618 €
Bruttomarge (2022)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
372 618 €
EBITDA (2022)
?
EBITDA (Betriebsergebnis vor Abschreibungen)
Definition
Ressource générée par l'activité courante, avant amortissements et charges financières.
Formel
Wertschöpfung - Personalkosten - Steuern
Interpretation
Positiv = rentable Tätigkeit
-2 035 100 €
EBIT (2022)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
-2 024 930 €
Nettoergebnis (2022)
?
Nettoergebnis
Definition
Bénéfice ou perte après toutes les charges, y compris impôts et éléments exceptionnels.
Le compte de résultat détaillé n'est pas disponible pour cette entreprise (liasse simplifiée ou données confidentielles).
Évolution graphique
Anzeigen :
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Aktiva
Chargement des données...
Poste
Brutto
Abschr.
Netto
%
Entwicklung
Données de bilan actif non disponibles pour cette entreprise
Passiva
Chargement des données...
Poste
Jahr
%
Entwicklung
Données de bilan passif non disponibles pour cette entreprise
Solvenz- und Verschuldungskennzahlen
The debt ratio (= Financial debt / Equity x 100) stands at 50%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 63%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Verschuldungsgrad (2022)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
50.084%
Finanzielle Autonomie (2022)
?
Finanzielle Autonomie
Definition
Anteil des Eigenkapitals an der Gesamtfinanzierung.
Entwicklung der Solvenzkennzahlen ODYSSEY INTERNATIONAL
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2019
2020
2021
2022
Verschuldungsgrad
253.023
0.005
51.537
50.084
Finanzielle Autonomie
24.691
83.079
63.895
63.127
Rückzahlungsfähigkeit
-1.752
0.0
-2.625
-1.989
Cashflow / Umsatz
None%
None%
-944.956%
-830.613%
Positionnement sectoriel
Debt ratio
50.082022
2020
2021
2022
Q1: 0.01
Méd: 15.73
Q3: 126.75
Average+33 pts über 3 Jahre
In 2022, the debt ratio of ODYSSEY INTERNATIONAL (50.08) 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
63.13%2022
2020
2021
2022
Q1: 12.09%
Méd: 51.87%
Q3: 88.0%
Good-14 pts über 3 Jahre
In 2022, the financial autonomy of ODYSSEY INTERNATIONAL (63.1%) 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
-1.99 years2022
2020
2021
2022
Q1: -0.05 years
Méd: 0.0 years
Q3: 3.19 years
Excellent-25 pts über 3 Jahre
In 2022, the repayment capacity of ODYSSEY INTERNATIONAL (-1.99) 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.
Liquiditätskennzahlen
The liquidity ratio (= Current assets / Current liabilities) stands at 1624.92. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquiditätsquote (2022)
?
Liquiditätsquote
Definition
Fähigkeit, kurzfristige Schulden mit dem Umlaufvermögen zu decken.
Formel
Umlaufvermögen / Kurzfristige Verbindlichkeiten
Interpretation
> 1.5 : Sehr gut 1-1.5 : Angemessen < 1 : Risque de liquidité
1624.923
Zinsdeckung (2022)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Entwicklung der Liquiditätskennzahlen ODYSSEY INTERNATIONAL
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2019
2020
2021
2022
Liquiditätsquote
709.727
419.89
2907.794
1624.923
Zinsdeckung
-7.456
-11.244
-13.259
-56.943
Positionnement sectoriel
Liquidity ratio
1624.922022
2020
2021
2022
Q1: 96.28
Méd: 393.84
Q3: 2450.34
Good+14 pts über 3 Jahre
In 2022, the liquidity ratio of ODYSSEY INTERNATIONAL (1624.92) 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
-56.94x2022
2020
2021
2022
Q1: -46.6x
Méd: 0.0x
Q3: 0.0x
Average-19 pts über 3 Jahre
In 2022, the interest coverage of ODYSSEY INTERNATIONAL (-56.9x) 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.
Umlaufvermögensbedarf und Zahlungsfristen
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 426 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 125 days. The gap of 301 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 10966 days of revenue, i.e. 11.4 M€ to permanently finance.
Operatives Working Capital (2022)
?
Operatives Working Capital
Definition
Besoin de financement généré par le cycle d'exploitation (stocks + créances - dettes fournisseurs).
(Lieferantenverbindlichkeiten / Einkäufe inkl. MwSt.) x 360
Interpretation
Je länger die Frist, desto besser für die Liquidität
125 j
Lagerumschlag (2022)
?
Lagerumschlag (Tage)
Definition
Durchschnittliche Lagerdauer für Waren oder Materialien.
Formel
(Vorräte / Einkaufskosten) x 360
Interpretation
Je niedriger das Verhältnis, desto schneller der Umschlag
0 j
Working Capital in Umsatztagen (2022)
?
Working Capital in Umsatztagen
Definition
Drückt den Betriebskapitalbedarf in Umsatztagen aus.
Formel
(BFR exploitation / CA) x 360
Interpretation
Je weniger Tage, desto besser das Working Capital Management
10966 j
Entwicklung des Working Capital und der Zahlungsfristen ODYSSEY INTERNATIONAL
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2019
2020
2021
2022
BFR d'exploitation
0 €
0 €
4 854 440 €
11 350 678 €
Lagerumschlag (Tage)
0
0
0
0
Crédit clients (jours)
0
0
277
426
Crédit fournisseurs (jours)
111
223
62
125
Positionnement de ODYSSEY INTERNATIONAL dans son secteur
Vergleich mit der Branche Gestion de fonds
Bewertungsschätzung
Based on 109 transactions of similar company sales
in 2022,
the value of ODYSSEY INTERNATIONAL is estimated at
210 105 €
(range 117 620€ - 461 669€).
The price/revenue ratio is 0.56x
(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.
Estimated enterprise value2022
109 transactions
117k€210k€461k€
210 105 €Range: 117 620€ - 461 669€
NAF 5 année 2022
Valuation method used
Revenue Multiple
372 618 €
×
0.56x
=210 106 €
Range: 117 620€ - 461 670€
Only this financial indicator is available for this company.
Bewertungsentwicklung
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 109 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 ODYSSEY INTERNATIONAL with other companies in the same sector:
Frequently asked questions about ODYSSEY INTERNATIONAL
What is the revenue of ODYSSEY INTERNATIONAL ?
The revenue of ODYSSEY INTERNATIONAL in 2022 is 373 k€.
Is ODYSSEY INTERNATIONAL profitable?
ODYSSEY INTERNATIONAL recorded a net loss in 2022.
Where is the headquarters of ODYSSEY INTERNATIONAL ?
The headquarters of ODYSSEY INTERNATIONAL is located in PARIS (75016), in the department Paris.
Where to find the tax return of ODYSSEY INTERNATIONAL ?
The tax return of ODYSSEY INTERNATIONAL 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 ODYSSEY INTERNATIONAL operate?
ODYSSEY INTERNATIONAL 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
Drehen Sie Ihr Telefon ins Querformat, um das Diagramm anzuzeigen