Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1989-05-02 (37 years)Status: ActiveBusiness sector: Activités des voyagistesLocation: NEUILLY-SUR-SEINE (92200), Hauts-de-Seine
OPA TURQUOISE : revenue, balance sheet and financial ratios
OPA TURQUOISE is a French company
founded 37 years ago,
specialized in the sector Activités des voyagistes.
Based in NEUILLY-SUR-SEINE (92200),
this company of category PME
shows in 2016 a revenue of 3.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - OPA TURQUOISE (SIREN 350571550)
Indicator
2024
2023
2022
2020
2019
2018
2016
2015
Revenue
N/C
N/C
N/C
N/C
N/C
N/C
3 194 813 €
2 346 012 €
Net income
474 340 €
357 839 €
482 377 €
28 754 €
404 393 €
115 132 €
147 469 €
115 126 €
EBITDA
N/C
N/C
N/C
N/C
N/C
N/C
220 016 €
161 202 €
Net margin
N/C
N/C
N/C
N/C
N/C
N/C
4.6%
4.9%
Revenue and income statement
In 2024, OPA TURQUOISE generates positive net income of 474 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2015-2024: 115 k€ -> 474 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
474 340 €
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 30%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 19%. 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
30.323%
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
19.23%
Asset age ratio (2024)
?
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
2018
2019
2020
2022
2023
2024
Debt ratio
0.0
0.0
0.018
0.0
74.988
85.592
52.445
30.323
Financial autonomy
11.488
11.278
9.805
20.969
32.072
19.534
24.656
19.23
Repayment capacity
0.0
0.0
None
None
None
None
None
None
Cash flow / Revenue
4.873%
4.616%
None%
None%
None%
None%
None%
None%
Sector positioning
Debt ratio
30.322024
2022
2023
2024
Q1: 0.23
Med: 15.32
Q3: 48.72
Average-10 pts over 3 years
In 2024, the debt ratio of OPA TURQUOISE (30.32) 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
19.23%2024
2022
2023
2024
Q1: 10.38%
Med: 23.42%
Q3: 39.82%
Average
In 2024, the financial autonomy of OPA TURQUOISE (19.2%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 212.50. 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
212.503
Liquidity indicators evolution OPA TURQUOISE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2018
2019
2020
2022
2023
2024
Liquidity ratio
280.503
269.848
501.438
223.548
531.354
387.726
227.225
212.503
Interest coverage
0.071
0.013
None
None
None
None
None
None
Sector positioning
Liquidity ratio
212.52024
2022
2023
2024
Q1: 118.69
Med: 170.44
Q3: 326.5
Good-18 pts over 3 years
In 2024, the liquidity ratio of OPA TURQUOISE (212.50) 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.
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 (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
0 €
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
0 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
0 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 and payment terms evolution OPA TURQUOISE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2018
2019
2020
2022
2023
2024
Operating WCR
483 935 €
512 672 €
0 €
0 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
11
5
0
0
0
0
0
0
Customer payment term (days)
46
18
0
0
0
0
0
0
Supplier payment term (days)
47
38
0
0
0
0
0
0
Positioning of OPA TURQUOISE in its sector
Comparison with sector Activités des voyagistes
Valuation estimate
Based on 68 transactions of similar company sales
(all years),
the value of OPA TURQUOISE is estimated at
242 586 €
(range 124 696€ - 911 268€).
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 value2024
68 tx
124k€242k€911k€
242 586 €Range: 124 696€ - 911 268€
NAF 5 all-time
Valuation method used
Net Income Multiple
474 340 €
×
0.5x
=242 586 €
Range: 124 697€ - 911 268€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 68 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 (Activités des voyagistes)
Compare OPA TURQUOISE with other companies in the same sector:
Yes, OPA TURQUOISE generated a net profit of 474 k€ in 2024.
Where is the headquarters of OPA TURQUOISE ?
The headquarters of OPA TURQUOISE is located in NEUILLY-SUR-SEINE (92200), in the department Hauts-de-Seine.
Where to find the tax return of OPA TURQUOISE ?
The tax return of OPA TURQUOISE 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 OPA TURQUOISE operate?
OPA TURQUOISE operates in the sector Activités des voyagistes (NAF code 79.12Z). 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