Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2014-07-01 (11 years)Status: ActiveBusiness sector: Édition de revues et périodiquesLocation: PARIS (75016), Paris
ARTS ET METIERS MULTIMEDIA : revenue, balance sheet and financial ratios
ARTS ET METIERS MULTIMEDIA is a French company
founded 11 years ago,
specialized in the sector Édition de revues et périodiques.
Based in PARIS (75016),
this company of category PME
shows in 2020 a revenue of 1.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ARTS ET METIERS MULTIMEDIA (SIREN 803179563)
Indicator
2020
2019
2018
2017
2016
Revenue
1 401 259 €
1 616 847 €
1 599 976 €
1 743 534 €
1 663 406 €
Net income
92 625 €
80 096 €
52 856 €
113 436 €
4 915 €
EBITDA
168 909 €
88 064 €
81 654 €
93 650 €
-32 945 €
Net margin
6.6%
5.0%
3.3%
6.5%
0.3%
Revenue and income statement
In 2020, ARTS ET METIERS MULTIMEDIA achieves revenue of 1.4 M€. Activity remains stable over the period (CAGR: -4.2%). Significant drop of -13% vs 2019. After deducting consumption (0 €), gross margin stands at 1.4 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 169 k€, representing 12.1% of revenue. Positive scissor effect: EBITDA margin improves by +6.6 pts, sign of improved operational efficiency. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 93 k€, i.e. 6.6% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2020)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 401 259 €
Gross margin (2020)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 401 259 €
EBITDA (2020)
?
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
168 909 €
EBIT (2020)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
124 027 €
Net income (2020)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
92 625 €
EBITDA margin (2020)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
12.1%
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 0%. 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 39%. The balance between equity and debt is satisfactory. Cash flow represents 9.8% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
Debt ratio (2020)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
0.0%
Financial autonomy (2020)
?
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
39.107%
Cash flow / Revenue (2020)
?
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
9.771%
Repayment capacity (2020)
?
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 (2020)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution ARTS ET METIERS MULTIMEDIA
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
Debt ratio
101.128
0.0
0.0
0.0
0.0
Financial autonomy
6.177
17.972
27.778
31.614
39.107
Repayment capacity
-1.183
0.0
0.0
0.0
0.0
Cash flow / Revenue
-2.509%
5.314%
5.046%
4.933%
9.771%
Sector positioning
Debt ratio
0.02020
2018
2019
2020
Q1: 0.0
Med: 0.51
Q3: 49.28
Excellent
In 2020, the debt ratio of ARTS ET METIERS MULTIMEDIA (0.00) 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
39.11%2020
2018
2019
2020
Q1: 1.76%
Med: 28.32%
Q3: 56.55%
Good+8 pts over 3 years
In 2020, the financial autonomy of ARTS ET METIERS MULTIMEDIA (39.1%) 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
0.0 years2020
2018
2019
2020
Q1: -0.01 years
Med: 0.0 years
Q3: 0.4 years
Good+25 pts over 3 years
In 2020, the repayment capacity of ARTS ET METIERS MULTIMEDIA (0.00) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 173.58. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2020)
?
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
173.577
Interest coverage (2020)
?
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 ARTS ET METIERS MULTIMEDIA
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
Liquidity ratio
142.862
130.205
146.545
156.033
173.577
Interest coverage
-13.781
0.245
0.0
0.0
0.0
Sector positioning
Liquidity ratio
173.582020
2018
2019
2020
Q1: 126.33
Med: 214.64
Q3: 378.39
Average
In 2020, the liquidity ratio of ARTS ET METIERS MULTIMEDIA (173.58) 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.
Interest coverage
0.0x2020
2018
2019
2020
Q1: 0.0x
Med: 0.0x
Q3: 0.08x
Average
In 2020, the interest coverage of ARTS ET METIERS MULTIMEDIA (0.0x) 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. Average customer payment term: 99 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 105 days. Favorable situation: supplier credit is longer than customer credit by 6 days. Overall, WCR represents 38 days of revenue, i.e. 147 k€ to permanently finance. Notable WCR improvement over the period (-50%), freeing up cash.
Operating WCR (2020)
?
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
147 483 €
Customer credit (2020)
?
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
99 j
Supplier credit (2020)
?
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
105 j
Inventory turnover (2020)
?
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 (2020)
?
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
38 j
WCR and payment terms evolution ARTS ET METIERS MULTIMEDIA
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
Operating WCR
295 587 €
264 128 €
317 099 €
317 064 €
147 483 €
Inventory turnover (days)
0
0
0
0
0
Customer payment term (days)
91
98
102
109
99
Supplier payment term (days)
91
101
77
89
105
Positioning of ARTS ET METIERS MULTIMEDIA in its sector
Comparison with sector Édition de revues et périodiques
Valuation estimate
Based on 67 transactions of similar company sales
(all years),
the value of ARTS ET METIERS MULTIMEDIA is estimated at
259 328 €
(range 118 053€ - 879 822€).
With an EBITDA of 168 909€, the sector multiple of 1.1x is applied.
The price/revenue ratio is 0.16x
(conservative valuation).
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 value2020
67 tx
118k€259k€879k€
259 328 €Range: 118 053€ - 879 822€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
168 909 €×1.1x
Estimation178 283 €
101 371€ - 1 027 644€
Revenue Multiple30%
1 401 259 €×0.16x
Estimation230 439 €
157 071€ - 637 545€
Net Income Multiple20%
92 625 €×5.5x
Estimation505 276 €
101 234€ - 873 683€
How is this estimate calculated?
This estimate is based on the analysis of 67 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 (Édition de revues et périodiques)
Compare ARTS ET METIERS MULTIMEDIA with other companies in the same sector:
Frequently asked questions about ARTS ET METIERS MULTIMEDIA
What is the revenue of ARTS ET METIERS MULTIMEDIA ?
The revenue of ARTS ET METIERS MULTIMEDIA in 2020 is 1.4 M€.
Is ARTS ET METIERS MULTIMEDIA profitable?
Yes, ARTS ET METIERS MULTIMEDIA generated a net profit of 93 k€ in 2020.
Where is the headquarters of ARTS ET METIERS MULTIMEDIA ?
The headquarters of ARTS ET METIERS MULTIMEDIA is located in PARIS (75016), in the department Paris.
Where to find the tax return of ARTS ET METIERS MULTIMEDIA ?
The tax return of ARTS ET METIERS MULTIMEDIA 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 ARTS ET METIERS MULTIMEDIA operate?
ARTS ET METIERS MULTIMEDIA operates in the sector Édition de revues et périodiques (NAF code 58.14Z). 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