Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2012-05-22 (13 years)Status: ActiveBusiness sector: Soins de beautéLocation: LE PERREUX-SUR-MARNE (94170), Val-de-Marne
HELENE.A INSTITUT : revenue, balance sheet and financial ratios
HELENE.A INSTITUT is a French company
founded 13 years ago,
specialized in the sector Soins de beauté.
Based in LE PERREUX-SUR-MARNE (94170),
this company of category PME
shows in 2023 a revenue of 145 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - HELENE.A INSTITUT (SIREN 751626151)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
144 765 €
146 533 €
119 802 €
111 113 €
113 059 €
113 140 €
115 543 €
114 615 €
Net income
-13 736 €
497 €
6 430 €
3 112 €
7 992 €
14 756 €
6 107 €
9 626 €
EBITDA
-10 432 €
5 373 €
8 570 €
4 977 €
11 637 €
15 268 €
14 484 €
19 062 €
Net margin
-9.5%
0.3%
5.4%
2.8%
7.1%
13.0%
5.3%
8.4%
Revenue and income statement
In 2023, HELENE.A INSTITUT achieves revenue of 145 k€. Revenue is growing positively over 8 years (CAGR: +3.4%). Slight decline of -1% vs 2022. After deducting consumption (26 k€), gross margin stands at 119 k€, i.e. a rate of 82%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -10 k€, representing -7.2% of revenue. Warning negative scissor effect: despite revenue change (-1%), EBITDA varies by -294%, reducing margin by 10.9 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -14 k€ (-9.5% of revenue), which will impact equity.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
144 765 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
118 553 €
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
-10 432 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-12 513 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-13 736 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-7.2%
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 54%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 37%. The balance between equity and debt is satisfactory.
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
53.978%
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
37.455%
Cash flow / Revenue (2023)
?
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
-8.211%
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
-2.002
Asset age ratio (2023)
?
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
Debt ratio
159.044
82.025
37.078
19.147
75.35
53.873
52.306
53.978
Financial autonomy
28.28
36.326
51.88
62.369
43.142
47.625
45.353
37.455
Repayment capacity
3.074
2.189
1.258
1.642
8.724
4.43
13.471
-2.002
Cash flow / Revenue
12.819%
10.312%
12.064%
5.585%
4.506%
5.898%
1.613%
-8.211%
Sector positioning
Debt ratio
53.982023
2021
2022
2023
Q1: -4.48
Med: 5.79
Q3: 85.76
Average+9 pts over 3 years
In 2023, the debt ratio of HELENE.A INSTITUT (53.98) 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
37.45%2023
2021
2022
2023
Q1: 0.0%
Med: 19.23%
Q3: 51.56%
Good
In 2023, the financial autonomy of HELENE.A INSTITUT (37.5%) 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
-2.0 years2023
2021
2022
2023
Q1: 0.0 years
Med: 0.0 years
Q3: 1.19 years
Excellent-50 pts over 3 years
In 2023, the repayment capacity of HELENE.A INSTITUT (-2.00) 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 58.49. 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
58.493
Interest coverage (2023)
?
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
-10.727
Liquidity indicators evolution HELENE.A INSTITUT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
85.92
70.033
90.163
98.766
160.501
149.139
85.357
58.493
Interest coverage
15.334
9.707
8.449
5.448
6.691
5.461
7.11
-10.727
Sector positioning
Liquidity ratio
58.492023
2021
2022
2023
Q1: 52.45
Med: 125.92
Q3: 279.11
Average-25 pts over 3 years
In 2023, the liquidity ratio of HELENE.A INSTITUT (58.49) 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
-10.73x2023
2021
2022
2023
Q1: 0.0x
Med: 0.0x
Q3: 1.13x
Watch-50 pts over 3 years
In 2023, the interest coverage of HELENE.A INSTITUT (-10.7x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 1 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 98 days. Excellent situation: suppliers finance 97 days of the operating cycle (retail model). Inventory turnover is 43 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. WCR is negative (-9 days): operations structurally generate cash. Notable WCR improvement over the period (-218%), freeing up cash.
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
-3 689 €
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
1 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
98 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
43 j
WCR in days of revenue (2023)
?
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
-9 j
WCR and payment terms evolution HELENE.A INSTITUT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
3 126 €
14 144 €
12 062 €
10 979 €
2 580 €
-4 529 €
11 641 €
-3 689 €
Inventory turnover (days)
46
51
56
33
37
44
49
43
Customer payment term (days)
4
8
1
0
6
0
6
1
Supplier payment term (days)
48
116
77
71
96
54
68
98
Positioning of HELENE.A INSTITUT in its sector
Comparison with sector Soins de beauté
Valuation estimate
Based on 84 transactions of similar company sales
in 2023,
the value of HELENE.A INSTITUT is estimated at
77 220 €
(range 47 842€ - 102 055€).
The price/revenue ratio is 0.53x
(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 value2023
84 tx
47k€77k€102k€
77 220 €Range: 47 842€ - 102 055€
NAF 5 année 2023
Valuation method used
Revenue Multiple
144 765 €
×
0.53x
=77 220 €
Range: 47 843€ - 102 055€
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 84 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 (Soins de beauté)
Compare HELENE.A INSTITUT with other companies in the same sector:
Frequently asked questions about HELENE.A INSTITUT
What is the revenue of HELENE.A INSTITUT ?
The revenue of HELENE.A INSTITUT in 2023 is 145 k€.
Is HELENE.A INSTITUT profitable?
HELENE.A INSTITUT recorded a net loss in 2023.
Where is the headquarters of HELENE.A INSTITUT ?
The headquarters of HELENE.A INSTITUT is located in LE PERREUX-SUR-MARNE (94170), in the department Val-de-Marne.
Where to find the tax return of HELENE.A INSTITUT ?
The tax return of HELENE.A INSTITUT 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 HELENE.A INSTITUT operate?
HELENE.A INSTITUT operates in the sector Soins de beauté (NAF code 96.02B). 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