Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1989-11-09 (36 years)Status: ActiveBusiness sector: Activités des agences de publicitéLocation: MARTHOD (73400), Savoie
AGENCE THURIA : revenue, balance sheet and financial ratios
AGENCE THURIA is a French company
founded 36 years ago,
specialized in the sector Activités des agences de publicité.
Based in MARTHOD (73400),
this company of category PME
shows in 2023 a revenue of 2.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - AGENCE THURIA (SIREN 352621288)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
2 777 034 €
2 443 632 €
1 944 755 €
2 057 756 €
2 315 948 €
2 180 885 €
1 710 501 €
1 584 495 €
Net income
55 799 €
23 602 €
191 511 €
150 027 €
204 629 €
56 997 €
15 090 €
97 723 €
71 181 €
EBITDA
N/C
-48 099 €
121 756 €
53 882 €
-144 233 €
93 534 €
33 064 €
54 592 €
81 647 €
Net margin
N/C
0.8%
7.8%
7.7%
9.9%
2.5%
0.7%
5.7%
4.5%
Revenue and income statement
In 2024, AGENCE THURIA generates positive net income of 56 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 71 k€ -> 56 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
55 799 €
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 41%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 37%. The balance between equity and debt is satisfactory.
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
40.679%
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
36.626%
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
5.162
25.123
17.59
17.027
67.803
26.83
58.805
49.777
40.679
Financial autonomy
35.638
38.843
33.455
33.363
27.676
41.741
29.756
29.141
36.626
Repayment capacity
0.243
1.218
6.948
0.942
1.671
1.166
1.782
10.032
None
Cash flow / Revenue
5.044%
5.721%
0.522%
3.945%
11.019%
8.391%
8.111%
1.116%
None%
Sector positioning
Debt ratio
40.682024
2022
2023
2024
Q1: 0.0
Med: 7.82
Q3: 44.59
Average
In 2024, the debt ratio of AGENCE THURIA (40.68) 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
36.63%2024
2022
2023
2024
Q1: 9.69%
Med: 34.27%
Q3: 59.15%
Good+6 pts over 3 years
In 2024, the financial autonomy of AGENCE THURIA (36.6%) 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
10.03 years2023
2022
2023
Q1: 0.0 years
Med: 0.0 years
Q3: 1.06 years
Watch
In 2023, the repayment capacity of AGENCE THURIA (10.03) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 239.17. 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
239.173
Liquidity indicators evolution AGENCE THURIA
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
167.714
181.731
167.564
179.469
213.963
241.721
204.302
194.122
239.173
Interest coverage
1.467
6.162
15.044
2.928
-0.15
1.19
1.359
-1.748
None
Sector positioning
Liquidity ratio
239.172024
2022
2023
2024
Q1: 128.85
Med: 206.6
Q3: 363.72
Good+6 pts over 3 years
In 2024, the liquidity ratio of AGENCE THURIA (239.17) 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
-1.75x2023
2022
2023
Q1: 0.0x
Med: 0.0x
Q3: 1.65x
Average-44 pts over 2 years
In 2023, the interest coverage of AGENCE THURIA (-1.8x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. 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 AGENCE THURIA
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
612 296 €
577 345 €
518 789 €
684 733 €
461 760 €
337 376 €
813 021 €
1 085 681 €
0 €
Inventory turnover (days)
3
13
10
0
6
5
9
10
0
Customer payment term (days)
177
151
133
178
177
128
163
178
0
Supplier payment term (days)
132
106
85
93
74
53
97
129
0
Positioning of AGENCE THURIA in its sector
Comparison with sector Activités des agences de publicité
Valuation estimate
Based on 68 transactions of similar company sales
(all years),
the value of AGENCE THURIA is estimated at
162 529 €
(range 78 047€ - 611 522€).
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
78k€162k€611k€
162 529 €Range: 78 047€ - 611 522€
NAF 5 all-time
Valuation method used
Net Income Multiple
55 799 €
×
2.9x
=162 530 €
Range: 78 048€ - 611 522€
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 agences de publicité)
Compare AGENCE THURIA with other companies in the same sector:
Yes, AGENCE THURIA generated a net profit of 56 k€ in 2024.
Where is the headquarters of AGENCE THURIA ?
The headquarters of AGENCE THURIA is located in MARTHOD (73400), in the department Savoie.
Where to find the tax return of AGENCE THURIA ?
The tax return of AGENCE THURIA 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 AGENCE THURIA operate?
AGENCE THURIA operates in the sector Activités des agences de publicité (NAF code 73.11Z). 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