Employees: 12 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2006-07-28 (19 years)Status: ActiveBusiness sector: Enseignement secondaire généralLocation: BECON-LES-GRANITS (49370), Maine-et-Loire
INSTITUT BOIS ROBERT : revenue, balance sheet and financial ratios
INSTITUT BOIS ROBERT is a French company
founded 19 years ago,
specialized in the sector Enseignement secondaire général.
Based in BECON-LES-GRANITS (49370),
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 - INSTITUT BOIS ROBERT (SIREN 491307385)
Indicator
2024
2023
2022
2021
2020
2018
2017
2016
Revenue
1 695 366 €
1 499 118 €
1 560 807 €
1 465 562 €
1 368 172 €
1 213 866 €
1 396 101 €
1 691 843 €
Net income
-131 875 €
-278 255 €
-113 644 €
-25 500 €
-45 347 €
-179 416 €
-12 068 €
-53 546 €
EBITDA
-5 210 €
-17 318 €
24 646 €
-34 617 €
68 028 €
-54 590 €
25 600 €
15 783 €
Net margin
-7.8%
-18.6%
-7.3%
-1.7%
-3.3%
-14.8%
-0.9%
-3.2%
Revenue and income statement
In 2024, INSTITUT BOIS ROBERT achieves revenue of 1.7 M€. Revenue is growing positively over 8 years (CAGR: +0.0%). Vs 2023, growth of +13% (1.5 M€ -> 1.7 M€). After deducting consumption (294 k€), gross margin stands at 1.4 M€, i.e. a rate of 83%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -5 k€, representing -0.3% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -132 k€ (-7.8% 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
1 695 366 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 401 435 €
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
-5 210 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-109 869 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-131 875 €
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
-0.3%
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 -36%. This very low level reflects a solid financial structure, offering significant room for future investments or acquisitions. Financial autonomy (= Equity / Total assets x 100) reaches -134%. 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
-36.166%
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
-134.204%
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
-2.195%
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
-6.519
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 INSTITUT BOIS ROBERT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2020
2021
2022
2023
2024
Debt ratio
35.271
89.055
133.793
-197.985
-153.484
-84.368
-54.76
-36.166
Financial autonomy
23.51
21.271
6.741
-11.033
-19.56
-40.809
-109.157
-134.204
Repayment capacity
2.689
3.097
-1.374
4.981
2.733
-21.143
-0.579
-6.519
Cash flow / Revenue
2.065%
5.209%
-5.894%
3.524%
5.094%
-0.669%
-34.058%
-2.195%
Sector positioning
Debt ratio
-36.172024
2022
2023
2024
Q1: -18.41
Med: 1.78
Q3: 68.75
Excellent
In 2024, the debt ratio of INSTITUT BOIS ROBERT (-36.17) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
-134.2%2024
2022
2023
2024
Q1: -3.0%
Med: 28.8%
Q3: 62.63%
Watch-5 pts over 3 years
In 2024, the financial autonomy of INSTITUT BOIS ROBERT (-134.2%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
-6.52 years2024
2022
2023
2024
Q1: -1.89 years
Med: 0.0 years
Q3: 0.33 years
Excellent
In 2024, the repayment capacity of INSTITUT BOIS ROBERT (-6.52) 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 20.32. 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
20.318
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
-90.038
Liquidity indicators evolution INSTITUT BOIS ROBERT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2020
2021
2022
2023
2024
Liquidity ratio
83.782
120.054
76.374
78.736
71.487
48.468
25.931
20.318
Interest coverage
25.775
5.309
-1.702
1.374
-2.591
4.289
-7.553
-90.038
Sector positioning
Liquidity ratio
20.322024
2022
2023
2024
Q1: 77.17
Med: 168.13
Q3: 476.72
Watch
In 2024, the liquidity ratio of INSTITUT BOIS ROBERT (20.32) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
-90.04x2024
2022
2023
2024
Q1: -0.72x
Med: 0.0x
Q3: 0.27x
Watch-60 pts over 3 years
In 2024, the interest coverage of INSTITUT BOIS ROBERT (-90.0x) 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: 34 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 91 days. Excellent situation: suppliers finance 57 days of the operating cycle (retail model). WCR is negative (-73 days): operations structurally generate cash. Notable WCR improvement over the period (-6670%), 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
-345 922 €
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
34 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
91 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
-73 j
WCR and payment terms evolution INSTITUT BOIS ROBERT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2020
2021
2022
2023
2024
Operating WCR
-5 109 €
148 964 €
-40 361 €
58 544 €
-56 307 €
-87 983 €
-209 457 €
-345 922 €
Inventory turnover (days)
0
1
0
0
0
0
0
0
Customer payment term (days)
86
124
114
152
125
109
29
34
Supplier payment term (days)
61
100
155
141
34
48
62
91
Positioning of INSTITUT BOIS ROBERT in its sector
Comparison with sector Enseignement secondaire général
Valuation estimate
Based on 412 transactions of similar company sales
(all years),
the value of INSTITUT BOIS ROBERT is estimated at
494 667 €
(range 256 501€ - 803 802€).
The price/revenue ratio is 0.29x
(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.
Estimated enterprise value2024
412 transactions
256k€494k€803k€
494 667 €Range: 256 501€ - 803 802€
Section all-time
Aggregated at NAF section level
Valuation method used
Revenue Multiple
1 695 366 €
×
0.29x
=494 667 €
Range: 256 502€ - 803 802€
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 412 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 (Enseignement secondaire général)
Compare INSTITUT BOIS ROBERT with other companies in the same sector:
Frequently asked questions about INSTITUT BOIS ROBERT
What is the revenue of INSTITUT BOIS ROBERT ?
The revenue of INSTITUT BOIS ROBERT in 2024 is 1.7 M€.
Is INSTITUT BOIS ROBERT profitable?
INSTITUT BOIS ROBERT recorded a net loss in 2024.
Where is the headquarters of INSTITUT BOIS ROBERT ?
The headquarters of INSTITUT BOIS ROBERT is located in BECON-LES-GRANITS (49370), in the department Maine-et-Loire.
Where to find the tax return of INSTITUT BOIS ROBERT ?
The tax return of INSTITUT BOIS ROBERT 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 INSTITUT BOIS ROBERT operate?
INSTITUT BOIS ROBERT operates in the sector Enseignement secondaire général (NAF code 85.31Z). 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