Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1998-01-04 (28 years)Status: ActiveBusiness sector: Distribution de films cinématographiquesLocation: PARIS (75011), Paris
AD VITAM : revenue, balance sheet and financial ratios
AD VITAM is a French company
founded 28 years ago,
specialized in the sector Distribution de films cinématographiques.
Based in PARIS (75011),
this company of category PME
shows in 2022 a revenue of 9.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2024, AD VITAM generates positive net income of 2.2 M€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 584 k€ -> 2.2 M€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
2 200 545 €
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 19%. 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 45%. 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
18.961%
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
44.963%
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
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
6.053
10.412
24.884
45.452
82.209
44.951
32.146
18.905
18.961
Financial autonomy
30.37
27.233
25.704
25.515
22.199
28.848
32.568
47.325
44.963
Repayment capacity
0.044
0.108
0.248
0.465
1.182
0.701
0.511
None
None
Cash flow / Revenue
42.448%
34.544%
31.951%
31.394%
40.908%
49.022%
40.094%
None%
None%
Sector positioning
Debt ratio
18.962024
2022
2023
2024
Q1: 0.0
Med: 0.66
Q3: 25.86
Average
In 2024, the debt ratio of AD VITAM (18.96) 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
44.96%2024
2022
2023
2024
Q1: 6.33%
Med: 25.98%
Q3: 48.23%
Good+14 pts over 3 years
In 2024, the financial autonomy of AD VITAM (45.0%) 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.
Repayment capacity
0.51 years2022
2022
Q1: 0.0 years
Med: 0.0 years
Q3: 0.83 years
Average
In 2022, the repayment capacity of AD VITAM (0.51) 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 211.92. 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
211.923
Liquidity indicators evolution AD VITAM
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
132.229
138.843
149.557
167.355
164.162
170.936
177.271
237.89
211.923
Interest coverage
0.775
5.527
6.07
9.346
3.19
1.07
1.814
None
None
Sector positioning
Liquidity ratio
211.922024
2022
2023
2024
Q1: 105.2
Med: 137.31
Q3: 213.76
Good+15 pts over 3 years
In 2024, the liquidity ratio of AD VITAM (211.92) 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
1.81x2022
2022
Q1: 0.0x
Med: 0.04x
Q3: 1.33x
Excellent
In 2022, the interest coverage of AD VITAM (1.8x) 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.
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 AD VITAM
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-2 630 350 €
-2 078 943 €
-3 033 890 €
-2 337 533 €
-5 571 864 €
-6 233 969 €
-4 271 334 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
86
119
47
66
59
71
68
0
0
Supplier payment term (days)
68
82
90
77
166
96
183
0
0
Positioning of AD VITAM in its sector
Comparison with sector Distribution de films cinématographiques
Valuation estimate
Based on 88 transactions of similar company sales
(all years),
the value of AD VITAM is estimated at
3 570 266 €
(range 1 862 696€ - 9 496 398€).
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
88 tx
1862k€3570k€9496k€
3 570 266 €Range: 1 862 696€ - 9 496 398€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation method used
Net Income Multiple
2 200 545 €
×
1.6x
=3 570 266 €
Range: 1 862 696€ - 9 496 399€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 88 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 (Distribution de films cinématographiques)
Compare AD VITAM with other companies in the same sector:
Yes, AD VITAM generated a net profit of 2.2 M€ in 2024.
Where is the headquarters of AD VITAM ?
The headquarters of AD VITAM is located in PARIS (75011), in the department Paris.
Where to find the tax return of AD VITAM ?
The tax return of AD VITAM 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 AD VITAM operate?
AD VITAM operates in the sector Distribution de films cinématographiques (NAF code 59.13A). 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