Mitarbeiter: 01 (2023.0)Rechtsform: SCA (commandite par actions)Größe: PMEGründungsdatum: 2015-08-17 (10 Jahre)Status: AktivBranche: Production de films pour le cinémaStandort: ASCARAT (64220), Pyrenees-Atlantiques
RUE DE LA SARDINE : revenue, balance sheet and financial ratios
RUE DE LA SARDINE is a French company
founded 10 years ago,
specialized in the sector Production de films pour le cinéma.
Based in ASCARAT (64220),
this company of category PME
shows in 2022 a revenue of 95 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Historique financier - RUE DE LA SARDINE (SIREN 812928844)
Kennzahl
2022
2021
2020
2019
2018
2017
Umsatz
95 396 €
37 745 €
55 865 €
139 190 €
48 652 €
48 652 €
Nettoergebnis
-4 302 €
4 118 €
25 675 €
268 €
-3 676 €
-3 676 €
EBITDA
3 136 €
-35 239 €
-5 533 €
11 870 €
4 809 €
4 809 €
Nettomarge
-4.5%
10.9%
46.0%
0.2%
-7.6%
-7.6%
Umsatz und Gewinn- und Verlustrechnung
In 2022, RUE DE LA SARDINE achieves revenue of 95 k€. Over the period 2017-2022, the company shows strong growth with a CAGR (compound annual growth rate) of +14.4%. Vs 2021, growth of +153% (38 k€ -> 95 k€). After deducting consumption (0 €), gross margin stands at 95 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 3 k€, representing 3.3% of revenue. Positive scissor effect: EBITDA margin improves by +96.6 pts, sign of improved operational efficiency. The operating margin remains fragile, requiring cost vigilance. Net income is negative at -4 k€ (-4.5% of revenue), which will impact equity.
Umsatz (2022)
?
Umsatz
Definition
Gesamtbetrag der Verkäufe von Waren und Dienstleistungen des Unternehmens.
Formel
Warenverkäufe + Verkaufte Produktion
95 396 €
Bruttomarge (2022)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
95 396 €
EBITDA (2022)
?
EBITDA (Betriebsergebnis vor Abschreibungen)
Definition
Ressource générée par l'activité courante, avant amortissements et charges financières.
Formel
Wertschöpfung - Personalkosten - Steuern
Interpretation
Positiv = rentable Tätigkeit
3 136 €
EBIT (2022)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
-4 119 €
Nettoergebnis (2022)
?
Nettoergebnis
Definition
Bénéfice ou perte après toutes les charges, y compris impôts et éléments exceptionnels.
Le compte de résultat détaillé n'est pas disponible pour cette entreprise (liasse simplifiée ou données confidentielles).
Évolution graphique
Anzeigen :
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Aktiva
Chargement des données...
Poste
Brutto
Abschr.
Netto
%
Entwicklung
Données de bilan actif non disponibles pour cette entreprise
Passiva
Chargement des données...
Poste
Jahr
%
Entwicklung
Données de bilan passif non disponibles pour cette entreprise
Solvenz- und Verschuldungskennzahlen
The debt ratio (= Financial debt / Equity x 100) stands at 246%. 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 18%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Verschuldungsgrad (2022)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
245.724%
Finanzielle Autonomie (2022)
?
Finanzielle Autonomie
Definition
Anteil des Eigenkapitals an der Gesamtfinanzierung.
Entwicklung der Solvenzkennzahlen RUE DE LA SARDINE
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2017
2018
2019
2020
2021
2022
Verschuldungsgrad
71.637
71.637
51.664
45.358
39.546
245.724
Finanzielle Autonomie
24.012
24.012
16.194
34.907
45.822
18.119
Rückzahlungsfähigkeit
47.472
47.472
1.37
-15.861
-0.343
-41.866
Cashflow / Umsatz
0.172%
0.172%
1.916%
-0.966%
-45.48%
-0.936%
Positionnement sectoriel
Debt ratio
245.722022
2020
2021
2022
Q1: 0.0
Méd: 5.32
Q3: 75.08
Watch+5 pts über 3 Jahre
In 2022, the debt ratio of RUE DE LA SARDINE (245.72) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
18.12%2022
2020
2021
2022
Q1: 2.37%
Méd: 28.48%
Q3: 68.18%
Average-12 pts über 3 Jahre
In 2022, the financial autonomy of RUE DE LA SARDINE (18.1%) 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
-41.87 years2022
2020
2021
2022
Q1: 0.0 years
Méd: 0.0 years
Q3: 0.62 years
Excellent
In 2022, the repayment capacity of RUE DE LA SARDINE (-41.87) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquiditätskennzahlen
The liquidity ratio (= Current assets / Current liabilities) stands at 219.03. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 0.5x. Danger: operating income does not cover interest charges, unsustainable situation.
Liquiditätsquote (2022)
?
Liquiditätsquote
Definition
Fähigkeit, kurzfristige Schulden mit dem Umlaufvermögen zu decken.
Formel
Umlaufvermögen / Kurzfristige Verbindlichkeiten
Interpretation
> 1.5 : Sehr gut 1-1.5 : Angemessen < 1 : Risque de liquidité
219.035
Zinsdeckung (2022)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Entwicklung der Liquiditätskennzahlen RUE DE LA SARDINE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2017
2018
2019
2020
2021
2022
Liquiditätsquote
128.114
128.11
118.597
196.555
269.105
219.035
Zinsdeckung
0.0
0.0
0.0
0.0
0.0
0.478
Positionnement sectoriel
Liquidity ratio
219.032022
2020
2021
2022
Q1: 83.38
Méd: 200.87
Q3: 473.67
Good
In 2022, the liquidity ratio of RUE DE LA SARDINE (219.03) 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
0.48x2022
2020
2021
2022
Q1: 0.0x
Méd: 0.0x
Q3: 0.47x
Excellent+50 pts über 3 Jahre
In 2022, the interest coverage of RUE DE LA SARDINE (0.5x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
Umlaufvermögensbedarf und Zahlungsfristen
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 173 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 5 days. The gap of 168 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 307 days of revenue, i.e. 81 k€ to permanently finance. Over 2017-2022, WCR increased by +757%, requiring additional financing.
Operatives Working Capital (2022)
?
Operatives Working Capital
Definition
Besoin de financement généré par le cycle d'exploitation (stocks + créances - dettes fournisseurs).
(Lieferantenverbindlichkeiten / Einkäufe inkl. MwSt.) x 360
Interpretation
Je länger die Frist, desto besser für die Liquidität
5 j
Lagerumschlag (2022)
?
Lagerumschlag (Tage)
Definition
Durchschnittliche Lagerdauer für Waren oder Materialien.
Formel
(Vorräte / Einkaufskosten) x 360
Interpretation
Je niedriger das Verhältnis, desto schneller der Umschlag
0 j
Working Capital in Umsatztagen (2022)
?
Working Capital in Umsatztagen
Definition
Drückt den Betriebskapitalbedarf in Umsatztagen aus.
Formel
(BFR exploitation / CA) x 360
Interpretation
Je weniger Tage, desto besser das Working Capital Management
307 j
Entwicklung des Working Capital und der Zahlungsfristen RUE DE LA SARDINE
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2017
2018
2019
2020
2021
2022
BFR d'exploitation
9 482 €
9 481 €
1 864 €
18 713 €
12 508 €
81 305 €
Lagerumschlag (Tage)
0
0
0
0
0
0
Crédit clients (jours)
15
15
0
323
40
173
Crédit fournisseurs (jours)
16
16
9
33
0
5
Positionnement de RUE DE LA SARDINE dans son secteur
Vergleich mit der Branche Production de films pour le cinéma
Bewertungsschätzung
Indicative estimate only : the number of comparable transactions in this sector is limited (28 transactions).
This range of 5 530€ to 41 512€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2022
Indicative
5k€17k€41k€
17 378 €Range: 5 530€ - 41 512€
NAF 5 all-time
How is this estimate calculated?
This estimate is based on the analysis of 28 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 (Production de films pour le cinéma)
Compare RUE DE LA SARDINE with other companies in the same sector:
Frequently asked questions about RUE DE LA SARDINE
What is the revenue of RUE DE LA SARDINE ?
The revenue of RUE DE LA SARDINE in 2022 is 95 k€.
Is RUE DE LA SARDINE profitable?
RUE DE LA SARDINE recorded a net loss in 2022.
Where is the headquarters of RUE DE LA SARDINE ?
The headquarters of RUE DE LA SARDINE is located in ASCARAT (64220), in the department Pyrenees-Atlantiques.
Where to find the tax return of RUE DE LA SARDINE ?
The tax return of RUE DE LA SARDINE 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 RUE DE LA SARDINE operate?
RUE DE LA SARDINE operates in the sector Production de films pour le cinéma (NAF code 59.11C). See the 'Sector positioning' section above to compare the company with its competitors.
Item evolution
Drehen Sie Ihr Telefon ins Querformat, um das Diagramm anzuzeigen