INSTITUT DE BEAUTE L'EMERAUDE : revenue, balance sheet and financial ratios

INSTITUT DE BEAUTE L'EMERAUDE is a French company founded 5 years ago, specialized in the sector Soins de beauté. Based in NICE (06200), this company of category PME shows in 2022 a revenue of 28 k€. Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.

Data updated on 2026-05-09

Sources : INPI & INSEE SIRENE - Processing : Ministry of Economy

Financial history - INSTITUT DE BEAUTE L'EMERAUDE (SIREN 888378353)
Indicator 2022 2021
Revenue 27 551 € 25 606 €
Net income -1 000 € -218 €
EBITDA -1 000 € -218 €
Net margin -3.6% -0.9%

Revenue and income statement

In 2022, INSTITUT DE BEAUTE L'EMERAUDE achieves revenue of 28 k€. Vs 2021: +8%. After deducting consumption (7 k€), gross margin stands at 20 k€, i.e. a rate of 74%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -1 k€, representing -3.6% of revenue. Warning negative scissor effect: despite revenue change (+8%), EBITDA varies by -359%, reducing margin by 2.8 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -1 k€ (-3.6% of revenue), which will impact equity.

Revenue (2022) ?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production

27 551 €

Gross margin (2022) ?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed

20 495 €

EBITDA (2022) ?
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

-1 000 €

EBIT (2022) ?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals

-1 000 €

Net income (2022) ?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax

-1 000 €

EBITDA margin (2022) ?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability
5-10% : Average
< 5% : Low

-3.6%

Loading income statement...

Chart evolution

Show :

Assets

Loading data...

Liabilities

Loading data...

Solvency and debt ratios

The debt ratio (= Financial debt / Equity x 100) stands at -211%. 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 -90%. Low autonomy: the company heavily depends on external financing (banks, suppliers).

Debt ratio (2022) ?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low
50-100% : Moderate
> 100% : High

-211.266%

Financial autonomy (2022) ?
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

-89.763%

Cash flow / Revenue (2022) ?
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

-3.63%

Repayment capacity (2022) ?
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

-1.519

Solvency indicators evolution
INSTITUT DE BEAUTE L'EMERAUDE

Sector positioning

Debt ratio
-211.27 2022
2021
2022
Q1: -29.42
Med: 11.43
Q3: 117.62
Excellent -50 pts over 2 years

In 2022, the debt ratio of INSTITUT DE BEAUTE L'EMER... (-211.27) 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
-89.76% 2022
2021
2022
Q1: 2.23%
Med: 30.16%
Q3: 62.8%
Watch -26 pts over 2 years

In 2022, the financial autonomy of INSTITUT DE BEAUTE L'EMER... (-89.8%) 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
-1.52 years 2022
2021
2022
Q1: 0.0 years
Med: 0.0 years
Q3: 1.86 years
Excellent

In 2022, the repayment capacity of INSTITUT DE BEAUTE L'EMER... (-1.52) 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.

Positioning of INSTITUT DE BEAUTE L'EMERAUDE in its sector

Comparison with sector Soins de beauté

Valuation estimate

Based on 155 transactions of similar company sales in 2022, the value of INSTITUT DE BEAUTE L'EMERAUDE is estimated at 17 724 € (range 11 260€ - 24 356€). The price/revenue ratio is 0.64x (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 value 2022
155 transactions
11k€ 17k€ 24k€
17 724 € Range: 11 260€ - 24 356€
NAF 5 année 2022

Valuation method used

Revenue Multiple
27 551 € × 0.64x = 17 724 €
Range: 11 260€ - 24 357€

Only this financial indicator is available for this company.

Valuation evolution

How is this estimate calculated?

This estimate is based on the analysis of 155 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 INSTITUT DE BEAUTE L'EMERAUDE with other companies in the same sector:

Frequently asked questions about INSTITUT DE BEAUTE L'EMERAUDE

What is the revenue of INSTITUT DE BEAUTE L'EMERAUDE ?

The revenue of INSTITUT DE BEAUTE L'EMERAUDE in 2022 is 28 k€.

Is INSTITUT DE BEAUTE L'EMERAUDE profitable?

INSTITUT DE BEAUTE L'EMERAUDE recorded a net loss in 2022.

Where is the headquarters of INSTITUT DE BEAUTE L'EMERAUDE ?

The headquarters of INSTITUT DE BEAUTE L'EMERAUDE is located in NICE (06200), in the department Alpes-Maritimes.

Where to find the tax return of INSTITUT DE BEAUTE L'EMERAUDE ?

The tax return of INSTITUT DE BEAUTE L'EMERAUDE 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 DE BEAUTE L'EMERAUDE operate?

INSTITUT DE BEAUTE L'EMERAUDE operates in the sector Soins de beauté (NAF code 96.02B). See the 'Sector positioning' section above to compare the company with its competitors.