Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2017-09-15 (8 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: LES ARCS (83460), Var
ORCA INTERNATIONAL : revenue, balance sheet and financial ratios
ORCA INTERNATIONAL is a French company
founded 8 years ago,
specialized in the sector Activités des sociétés holding.
Based in LES ARCS (83460),
this company of category PME
shows in 2024 a revenue of 134 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ORCA INTERNATIONAL (SIREN 833838105)
Indicator
2024
2023
2022
2021
2020
2019
2018
Revenue
133 966 €
118 856 €
114 121 €
117 886 €
118 760 €
150 000 €
N/C
Net income
93 239 €
88 848 €
61 918 €
36 894 €
62 316 €
69 022 €
116 180 €
EBITDA
54 528 €
30 670 €
52 298 €
47 404 €
50 394 €
79 036 €
-33 636 €
Net margin
69.6%
74.8%
54.3%
31.3%
52.5%
46.0%
N/C
Revenue and income statement
Im Jahr 2024 erzielt ORCA INTERNATIONAL einen Umsatz von 134 k€. Die Aktivität bleibt über den Zeitraum stabil (CAGR: -2.2%). Vs 2023, Wachstum von +13% (119 k€ -> 134 k€). Nach Abzug des Verbrauchs (0 €) beträgt die Bruttomarge 134 k€, d.h. eine Rate von 100%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht 55 k€, was 40.7% des Umsatzes entspricht. Positiver Schereneffekt: EBITDA-Marge verbessert sich um +14.9 Punkte. Diese hohe EBITDA-Marge bietet starke Selbstfinanzierungskapazität. Das Nettoergebnis beträgt 93 k€, d.h. 69.6% des Umsatzes.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
133 966 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
133 966 €
EBITDA (2024)
?
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
54 528 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
52 466 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
93 239 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
39.7%
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
Die Verschuldungsquote (= Finanzschulden / Eigenkapital x 100) beträgt 0%. Dieses niedrige Niveau spiegelt eine solide Finanzstruktur wider. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 93%. Diese hohe Autonomie bedeutet, dass das Unternehmen den Großteil seiner Vermögenswerte durch Eigenkapital finanziert. Der Cashflow beträgt 69.0% des Umsatzes. Dieses hohe Niveau bietet eine starke Selbstfinanzierungskapazität.
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
0.004%
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
93.233%
Cash flow / Revenue (2024)
?
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
69.004%
Repayment capacity (2024)
?
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
0.0
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
2018
2019
2020
2021
2022
2023
2024
Debt ratio
4.163
7.369
8.72
7.972
6.384
0.231
0.004
Financial autonomy
91.3
84.054
86.729
84.286
90.213
96.73
93.233
Repayment capacity
0.077
0.294
0.358
0.709
0.322
0.012
0.0
Cash flow / Revenue
None%
46.015%
66.411%
33.824%
70.528%
72.423%
69.004%
Sector positioning
Verschuldungsgrad
0.02024
2022
2023
2024
Q1: 0.01
Med: 8.77
Q3: 62.6
Ausgezeichnet-12 pts over 3 years
Im Jahr 2024 liegt in den unteren 25% der Branche, was positiv ist das verschuldungsgrad von ORCA INTERNATIONAL (0.00). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Ein niedriges Verhältnis zeigt eine solide Finanzstruktur mit geringer Abhängigkeit von Gläubigern.
Finanzielle Autonomie
93.23%2024
2022
2023
2024
Q1: 15.71%
Med: 62.26%
Q3: 91.3%
Ausgezeichnet
Im Jahr 2024 liegt in den oberen 25% der Branche das finanzielle autonomie von ORCA INTERNATIONAL (93.2%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Hohe Autonomie spiegelt finanzielle Unabhängigkeit und Fähigkeit wider, Schocks zu absorbieren.
Rückzahlungsfähigkeit
0.0 ans2024
2022
2023
2024
Q1: 0.0 ans
Med: 0.09 ans
Q3: 3.07 ans
Ausgezeichnet-27 pts over 3 years
Im Jahr 2024 liegt in den unteren 25% der Branche, was positiv ist das rückzahlungsfähigkeit von ORCA INTERNATIONAL (0.0 an). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Eine kurze Kapazität spiegelt kontrollierte Schulden und gute Cashflow-Generierung wider.
Liquidity ratios
Die Liquiditätsquote beträgt 412.06. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden.
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
412.062
Interest coverage (2024)
?
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
0.0
Liquidity indicators evolution ORCA INTERNATIONAL
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
80.209
106.837
155.147
99.159
126.385
440.385
412.062
Interest coverage
-0.547
0.366
1.072
0.0
0.0
1.092
0.0
Sector positioning
Liquiditätsquote
412.062024
2022
2023
2024
Q1: 138.65
Med: 681.09
Q3: 3914.52
Average+12 pts over 3 years
Im Jahr 2024 liegt unter dem Median der Branche das liquiditätsquote von ORCA INTERNATIONAL (412.06). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Eine Verbesserung würde die Wettbewerbsposition stärken.
Zinsdeckung
0.0x2024
2022
2023
2024
Q1: -74.77x
Med: 0.0x
Q3: 0.0x
Gut
Im Jahr 2024 liegt über dem Median der Branche das zinsdeckung von ORCA INTERNATIONAL (0.0x). Dieses Verhältnis gibt an, wie oft das Betriebsergebnis die Zinsaufwendungen deckt. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Working capital requirement (WCR) and payment terms
Der Betriebskapitalbedarf (WCR) misst die zeitliche Lücke. Durchschnittliche Kundenzahlungsfrist: 2 Tage. Lieferantenfrist: 64 Tage. Ausgezeichnete Situation: Lieferanten finanzieren 62 Tage des Betriebszyklus. WCR ist negativ (-65 Tage): Der Betrieb generiert strukturell Liquidität.
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
-24 252 €
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
2 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
64 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 in days of revenue (2024)
?
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
-65 j
WCR and payment terms evolution ORCA INTERNATIONAL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
-2 300 €
-12 228 €
-23 287 €
-6 394 €
-2 767 €
-24 252 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
0
55
0
17
0
0
2
Supplier payment term (days)
235
104
52
52
39
53
64
Positioning of ORCA INTERNATIONAL in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 54 transactions of similar company sales
in 2024,
the value of ORCA INTERNATIONAL is estimated at
182 732 €
(range 54 402€ - 394 607€).
With an EBITDA of 54 528€, the sector multiple of 4.8x is applied.
The price/revenue ratio is 0.59x
(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 value2024
54 tx
54k€182k€394k€
182 732 €Range: 54 402€ - 394 607€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
54 528 €×4.8x
Estimation263 689 €
44 636€ - 454 414€
Revenue Multiple30%
133 966 €×0.59x
Estimation78 875 €
49 070€ - 93 768€
Net Income Multiple20%
93 239 €×1.5x
Estimation136 125 €
86 818€ - 696 352€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 54 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 sociétés holding)
Compare ORCA INTERNATIONAL with other companies in the same sector:
Frequently asked questions about ORCA INTERNATIONAL
What is the revenue of ORCA INTERNATIONAL ?
The revenue of ORCA INTERNATIONAL in 2024 is 134 k€.
Is ORCA INTERNATIONAL profitable?
Yes, ORCA INTERNATIONAL generated a net profit of 93 k€ in 2024.
Where is the headquarters of ORCA INTERNATIONAL ?
The headquarters of ORCA INTERNATIONAL is located in LES ARCS (83460), in the department Var.
Where to find the tax return of ORCA INTERNATIONAL ?
The tax return of ORCA INTERNATIONAL 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 ORCA INTERNATIONAL operate?
ORCA INTERNATIONAL operates in the sector Activités des sociétés holding (NAF code 64.20Z). 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