Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2013-04-15 (13 years)Status: ActiveBusiness sector: Entretien corporelLocation: PARIS (75007), Paris
INSTITUT FIGARI : revenue, balance sheet and financial ratios
INSTITUT FIGARI is a French company
founded 13 years ago,
specialized in the sector Entretien corporel.
Based in PARIS (75007),
this company of category PME
shows in 2023 a revenue of 255 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - INSTITUT FIGARI (SIREN 792444440)
Indicator
2023
2022
2021
2020
2019
2016
2015
Revenue
255 022 €
300 387 €
240 162 €
240 252 €
465 956 €
268 484 €
276 646 €
Net income
-6 569 €
-18 537 €
54 605 €
-123 448 €
48 891 €
-8 359 €
47 345 €
EBITDA
-18 400 €
-10 901 €
17 613 €
-10 824 €
-55 629 €
13 871 €
77 056 €
Net margin
-2.6%
-6.2%
22.7%
-51.4%
10.5%
-3.1%
17.1%
Revenue and income statement
In 2023, INSTITUT FIGARI achieves revenue of 255 k€. Activity remains stable over the period (CAGR: -1.0%). Significant drop of -15% vs 2022. After deducting consumption (9 k€), gross margin stands at 246 k€, i.e. a rate of 96%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -18 k€, representing -7.2% of revenue. Warning negative scissor effect: despite revenue change (-15%), EBITDA varies by -69%, reducing margin by 3.6 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -7 k€ (-2.6% 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
255 022 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
245 996 €
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
-18 400 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
26 033 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-6 569 €
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 -27%. 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 -77%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.5 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 6.6% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
-26.863%
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
-77.273%
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
6.569%
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
1.478
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
2015
2016
2019
2020
2021
2022
2023
Debt ratio
735994.118
-1287.977
2560.718
-98.864
-99.656
-45.794
-26.863
Financial autonomy
0.008
-4.782
0.609
-55.661
-36.245
-64.959
-77.273
Repayment capacity
1.821
9.323
0.451
-1.052
1.043
-2.46
1.478
Cash flow / Revenue
24.832%
4.292%
12.797%
-43.958%
19.486%
-5.223%
6.569%
Sector positioning
Debt ratio
-26.862023
2021
2022
2023
Q1: -5.59
Med: 0.0
Q3: 70.84
Excellent
In 2023, the debt ratio of INSTITUT FIGARI (-26.86) 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
-77.27%2023
2021
2022
2023
Q1: 0.0%
Med: 11.71%
Q3: 48.29%
Average
In 2023, the financial autonomy of INSTITUT FIGARI (-77.3%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
1.48 years2023
2021
2022
2023
Q1: 0.0 years
Med: 0.0 years
Q3: 1.13 years
Average+10 pts over 3 years
In 2023, the repayment capacity of INSTITUT FIGARI (1.48) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 31.78. 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
31.784
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
-11.228
Liquidity indicators evolution INSTITUT FIGARI
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2019
2020
2021
2022
2023
Liquidity ratio
100.712
92.389
53.195
59.975
57.521
32.083
31.784
Interest coverage
7.997
40.307
-6.177
-27.116
13.501
-16.989
-11.228
Sector positioning
Liquidity ratio
31.782023
2021
2022
2023
Q1: 45.92
Med: 114.2
Q3: 238.14
Watch-11 pts over 3 years
In 2023, the liquidity ratio of INSTITUT FIGARI (31.78) 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
-11.23x2023
2021
2022
2023
Q1: 0.0x
Med: 0.0x
Q3: 1.12x
Watch-52 pts over 3 years
In 2023, the interest coverage of INSTITUT FIGARI (-11.2x) 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: 2 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 27 days. Favorable situation: supplier credit is longer than customer credit by 25 days. Inventory turnover is 18 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. WCR is negative (-171 days): operations structurally generate cash. Notable WCR improvement over the period (-362%), 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
-120 965 €
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
2 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
27 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
18 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
-171 j
WCR and payment terms evolution INSTITUT FIGARI
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2019
2020
2021
2022
2023
Operating WCR
-26 165 €
-46 391 €
-54 042 €
-110 398 €
-120 881 €
-111 462 €
-120 965 €
Inventory turnover (days)
7
11
10
20
19
16
18
Customer payment term (days)
3
8
14
27
7
7
2
Supplier payment term (days)
38
14
46
103
62
63
27
Positioning of INSTITUT FIGARI in its sector
Comparison with sector Entretien corporel
Valuation estimate
Based on 77 transactions of similar company sales
(all years),
the value of INSTITUT FIGARI is estimated at
135 945 €
(range 84 760€ - 192 795€).
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
77 tx
84k€135k€192k€
135 945 €Range: 84 760€ - 192 795€
NAF 5 all-time
Valuation method used
Revenue Multiple
255 022 €
×
0.53x
=135 946 €
Range: 84 760€ - 192 796€
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 77 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 (Entretien corporel)
Compare INSTITUT FIGARI with other companies in the same sector:
The headquarters of INSTITUT FIGARI is located in PARIS (75007), in the department Paris.
Where to find the tax return of INSTITUT FIGARI ?
The tax return of INSTITUT FIGARI 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 FIGARI operate?
INSTITUT FIGARI operates in the sector Entretien corporel (NAF code 96.04Z). 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