Employees: 01 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2014-05-14 (12 years)Status: ActiveBusiness sector: Autres enseignementsLocation: ARCANGUES (64200), Pyrenees-Atlantiques
INSTITUT ORPHEE : revenue, balance sheet and financial ratios
INSTITUT ORPHEE is a French company
founded 12 years ago,
specialized in the sector Autres enseignements.
Based in ARCANGUES (64200),
this company of category PME
shows in 2018 a revenue of 941 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - INSTITUT ORPHEE (SIREN 802466987)
Indicator
2019
2018
2017
2016
Revenue
N/C
940 810 €
1 083 274 €
1 128 806 €
Net income
237 697 €
208 442 €
319 680 €
279 228 €
EBITDA
N/C
289 740 €
462 060 €
408 086 €
Net margin
N/C
22.2%
29.5%
24.7%
Revenue and income statement
In 2019, INSTITUT ORPHEE generates positive net income of 238 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2019: 279 k€ -> 238 k€.
Net income (2019)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
237 697 €
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 1%. 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 94%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2019)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
0.762%
Financial autonomy (2019)
?
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
94.386%
Asset age ratio (2019)
?
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
Debt ratio
1.226
0.731
0.579
0.762
Financial autonomy
69.85
90.125
95.721
94.386
Repayment capacity
0.019
0.015
0.02
None
Cash flow / Revenue
24.794%
29.236%
22.997%
None%
Sector positioning
Debt ratio
0.762019
2017
2018
2019
Q1: 0.0
Med: 3.44
Q3: 56.48
Good
In 2019, the debt ratio of INSTITUT ORPHEE (0.76) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
94.39%2019
2017
2018
2019
Q1: 0.79%
Med: 23.05%
Q3: 55.86%
Excellent
In 2019, the financial autonomy of INSTITUT ORPHEE (94.4%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
0.02 years2018
2017
2018
Q1: 0.0 years
Med: 0.0 years
Q3: 0.46 years
Average
In 2018, the repayment capacity of INSTITUT ORPHEE (0.02) 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 2028.78. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2019)
?
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
2028.776
Liquidity indicators evolution INSTITUT ORPHEE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
Liquidity ratio
338.889
1077.636
2677.447
2028.776
Interest coverage
0.0
0.0
0.328
None
Sector positioning
Liquidity ratio
2028.782019
2017
2018
2019
Q1: 101.9
Med: 186.78
Q3: 367.37
Excellent
In 2019, the liquidity ratio of INSTITUT ORPHEE (2028.78) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
0.33x2018
2017
2018
Q1: 0.0x
Med: 0.0x
Q3: 0.39x
Good+46 pts over 2 years
In 2018, the interest coverage of INSTITUT ORPHEE (0.3x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments.
Operating WCR (2019)
?
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
0 €
Customer credit (2019)
?
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
0 j
Supplier credit (2019)
?
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
0 j
Inventory turnover (2019)
?
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 and payment terms evolution INSTITUT ORPHEE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
Operating WCR
-45 243 €
236 739 €
318 351 €
0 €
Inventory turnover (days)
0
0
0
0
Customer payment term (days)
29
73
70
0
Supplier payment term (days)
9
17
7
0
Positioning of INSTITUT ORPHEE in its sector
Comparison with sector Autres enseignements
Valuation estimate
Based on 134 transactions of similar company sales
(all years),
the value of INSTITUT ORPHEE is estimated at
698 106 €
(range 260 448€ - 3 775 365€).
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 value2019
134 transactions
260k€698k€3775k€
698 106 €Range: 260 448€ - 3 775 365€
NAF 5 all-time
Valuation method used
Net Income Multiple
237 697 €
×
2.9x
=698 106 €
Range: 260 449€ - 3 775 365€
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 134 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 (Autres enseignements)
Compare INSTITUT ORPHEE with other companies in the same sector:
Yes, INSTITUT ORPHEE generated a net profit of 238 k€ in 2019.
Where is the headquarters of INSTITUT ORPHEE ?
The headquarters of INSTITUT ORPHEE is located in ARCANGUES (64200), in the department Pyrenees-Atlantiques.
Where to find the tax return of INSTITUT ORPHEE ?
The tax return of INSTITUT ORPHEE 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 ORPHEE operate?
INSTITUT ORPHEE operates in the sector Autres enseignements (NAF code 85.59B). 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