VAR ORTHOPEDIK SERVICES : revenue, balance sheet and financial ratios

VAR ORTHOPEDIK SERVICES is a French company founded 14 years ago, specialized in the sector Fabrication de matériel médico-chirurgical et dentaire. Based in FREJUS (83600), this company of category PME shows in 2020 a revenue of 1.1 M€. Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.

Data updated on 2026-05-09

Sources : INPI & INSEE SIRENE - Processing : Ministry of Economy

Financial history - VAR ORTHOPEDIK SERVICES (SIREN 750324238)
Indicator 2024 2023 2022 2021 2020 2018 2017 2016
Revenue N/C N/C N/C N/C 1 103 035 € 974 853 € 903 465 € 827 002 €
Net income 192 166 € 81 509 € 147 799 € 143 149 € 117 534 € 116 134 € 116 498 € 94 501 €
EBITDA N/C N/C N/C N/C 66 833 € 83 420 € 74 812 € 36 376 €
Net margin N/C N/C N/C N/C 10.7% 11.9% 12.9% 11.4%

Revenue and income statement

In 2024, VAR ORTHOPEDIK SERVICES generates positive net income of 192 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 95 k€ -> 192 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

192 166 €

Loading income statement...

Chart evolution

Show :

Assets

Loading data...

Liabilities

Loading data...

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 56%. This high autonomy means the company finances most of its assets through equity, a sign of strength.

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

1.451%

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

56.288%

Asset age ratio (2024) ?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Interpretation
< 50% : Recent assets
50-70% : Normal wear
> 70% : Aging assets

63.1%

Solvency indicators evolution
VAR ORTHOPEDIK SERVICES

Sector positioning

Debt ratio
1.45 2024
2022
2023
2024
Q1: 1.92
Med: 18.86
Q3: 55.42
Excellent -6 pts over 3 years

In 2024, the debt ratio of VAR ORTHOPEDIK SERVICES (1.45) 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
56.29% 2024
2022
2023
2024
Q1: 24.8%
Med: 50.27%
Q3: 69.09%
Good +6 pts over 3 years

In 2024, the financial autonomy of VAR ORTHOPEDIK SERVICES (56.3%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.

Liquidity ratios

The liquidity ratio (= Current assets / Current liabilities) stands at 204.43. 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

204.425

Liquidity indicators evolution
VAR ORTHOPEDIK SERVICES

Sector positioning

Liquidity ratio
204.43 2024
2022
2023
2024
Q1: 159.64
Med: 253.69
Q3: 429.69
Average +6 pts over 3 years

In 2024, the liquidity ratio of VAR ORTHOPEDIK SERVICES (204.43) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. 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.

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
VAR ORTHOPEDIK SERVICES

Positioning of VAR ORTHOPEDIK SERVICES in its sector

Comparison with sector Fabrication de matériel médico-chirurgical et dentaire

Valuation estimate

Based on 57 transactions of similar company sales (all years), the value of VAR ORTHOPEDIK SERVICES is estimated at 585 276 € (range 136 010€ - 1 154 138€). 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 value 2024
57 tx
136k€ 585k€ 1154k€
585 276 € Range: 136 010€ - 1 154 138€
NAF 5 all-time

Valuation method used

Net Income Multiple
192 166 € × 3.0x = 585 276 €
Range: 136 011€ - 1 154 138€

Only this financial indicator is available for this company.

How is this estimate calculated?

This estimate is based on the analysis of 57 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 (Fabrication de matériel médico-chirurgical et dentaire)

Compare VAR ORTHOPEDIK SERVICES with other companies in the same sector:

Voir toutes les statistiques du secteur Fabrication de matériel médico-chirurgical et dentaire

Frequently asked questions about VAR ORTHOPEDIK SERVICES

What is the revenue of VAR ORTHOPEDIK SERVICES ?

The revenue of VAR ORTHOPEDIK SERVICES in 2020 is 1.1 M€.

Is VAR ORTHOPEDIK SERVICES profitable?

Yes, VAR ORTHOPEDIK SERVICES generated a net profit of 192 k€ in 2024.

Where is the headquarters of VAR ORTHOPEDIK SERVICES ?

The headquarters of VAR ORTHOPEDIK SERVICES is located in FREJUS (83600), in the department Var.

Where to find the tax return of VAR ORTHOPEDIK SERVICES ?

The tax return of VAR ORTHOPEDIK SERVICES 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 VAR ORTHOPEDIK SERVICES operate?

VAR ORTHOPEDIK SERVICES operates in the sector Fabrication de matériel médico-chirurgical et dentaire (NAF code 32.50A). See the 'Sector positioning' section above to compare the company with its competitors.