Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2015-06-09 (10 years)Status: ActiveBusiness sector: Gestion de fondsLocation: PARIS (75016), Paris
ODYSSEY EDUCATION : revenue, balance sheet and financial ratios
ODYSSEY EDUCATION is a French company
founded 10 years ago,
specialized in the sector Gestion de fonds.
Based in PARIS (75016),
this company of category PME
shows in 2018 a revenue of 122 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ODYSSEY EDUCATION (SIREN 811993955)
Indicator
2022
2021
2020
2018
2017
Revenue
N/C
N/C
N/C
122 159 €
126 004 €
Net income
130 557 €
68 127 €
-11 068 €
-2 509 €
-10 828 €
EBITDA
-32 120 €
-43 736 €
-13 779 €
-2 506 €
-10 787 €
Net margin
N/C
N/C
N/C
-2.1%
-8.6%
Revenue and income statement
In 2022, ODYSSEY EDUCATION generates positive net income of 131 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
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
-32 120 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-31 741 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
130 557 €
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 1136%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 8%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 15.5 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high.
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
1135.694%
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
7.99%
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
15.544
Solvency indicators evolution ODYSSEY EDUCATION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2020
2021
2022
Debt ratio
-676.078
-706.353
-45.7
1790.129
1135.694
Financial autonomy
-13.12
-9.89
-2.366
5.159
7.99
Repayment capacity
-12.625
-63.986
-0.199
16.913
15.544
Cash flow / Revenue
-8.593%
-2.054%
None%
None%
None%
Sector positioning
Debt ratio
1135.692022
2020
2021
2022
Q1: 0.01
Med: 15.74
Q3: 126.79
Average+50 pts over 3 years
In 2022, the debt ratio of ODYSSEY EDUCATION (1135.69) 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
7.99%2022
2020
2021
2022
Q1: 12.13%
Med: 51.88%
Q3: 88.01%
Average
In 2022, the financial autonomy of ODYSSEY EDUCATION (8.0%) 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
15.54 years2022
2020
2021
2022
Q1: -0.05 years
Med: 0.0 years
Q3: 3.19 years
Average+40 pts over 3 years
In 2022, the repayment capacity of ODYSSEY EDUCATION (15.54) 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 2440.49. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2022)
?
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
2440.486
Interest coverage (2022)
?
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
-54.988
Liquidity indicators evolution ODYSSEY EDUCATION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2020
2021
2022
Liquidity ratio
167.319
150.727
54.502
109.974
2440.486
Interest coverage
0.0
0.0
0.0
0.0
-54.988
Sector positioning
Liquidity ratio
2440.492022
2020
2021
2022
Q1: 96.29
Med: 394.11
Q3: 2450.04
Good+52 pts over 3 years
In 2022, the liquidity ratio of ODYSSEY EDUCATION (2440.49) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
-54.99x2022
2020
2021
2022
Q1: -46.58x
Med: 0.0x
Q3: 0.0x
Average-25 pts over 3 years
In 2022, the interest coverage of ODYSSEY EDUCATION (-55.0x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 249 days. Excellent situation: suppliers finance 249 days of the operating cycle (retail model).
Operating WCR (2022)
?
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 (2022)
?
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 (2022)
?
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
249 j
Inventory turnover (2022)
?
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 ODYSSEY EDUCATION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2020
2021
2022
Operating WCR
36 702 €
82 109 €
0 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
Customer payment term (days)
0
147
0
0
0
Supplier payment term (days)
48
391
1019
381
249
Positioning of ODYSSEY EDUCATION in its sector
Comparison with sector Gestion de fonds
Valuation estimate
Based on 109 transactions of similar company sales
in 2022,
the value of ODYSSEY EDUCATION is estimated at
753 007 €
(range 353 243€ - 1 650 512€).
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 value2022
109 transactions
353k€753k€1650k€
753 007 €Range: 353 243€ - 1 650 512€
NAF 5 année 2022
Valuation method used
Net Income Multiple
130 557 €
×
5.8x
=753 007 €
Range: 353 244€ - 1 650 512€
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 109 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 (Gestion de fonds)
Compare ODYSSEY EDUCATION with other companies in the same sector:
Frequently asked questions about ODYSSEY EDUCATION
What is the revenue of ODYSSEY EDUCATION ?
The revenue of ODYSSEY EDUCATION in 2018 is 122 k€.
Is ODYSSEY EDUCATION profitable?
Yes, ODYSSEY EDUCATION generated a net profit of 131 k€ in 2022.
Where is the headquarters of ODYSSEY EDUCATION ?
The headquarters of ODYSSEY EDUCATION is located in PARIS (75016), in the department Paris.
Where to find the tax return of ODYSSEY EDUCATION ?
The tax return of ODYSSEY EDUCATION 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 ODYSSEY EDUCATION operate?
ODYSSEY EDUCATION operates in the sector Gestion de fonds (NAF code 66.30Z). 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