Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2009-05-30 (16 years)Status: ActiveBusiness sector: Régie publicitaire de médiasLocation: PARIS (75009), Paris
AZERION PLATFORM FR : revenue, balance sheet and financial ratios
AZERION PLATFORM FR is a French company
founded 16 years ago,
specialized in the sector Régie publicitaire de médias.
Based in PARIS (75009),
this company of category PME
shows in 2023 a revenue of 16.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - AZERION PLATFORM FR (SIREN 512815218)
Indicator
2023
2018
2017
2016
2015
Revenue
16 449 000 €
6 456 820 €
7 650 865 €
9 354 504 €
7 624 668 €
Net income
-1 810 000 €
118 584 €
442 164 €
83 747 €
-553 470 €
EBITDA
-43 000 €
353 769 €
833 626 €
850 756 €
215 561 €
Net margin
-11.0%
1.8%
5.8%
0.9%
-7.3%
Revenue and income statement
In 2023, AZERION PLATFORM FR achieves revenue of 16.4 M€. Over the period 2015-2023, the company shows strong growth with a CAGR (compound annual growth rate) of +10.1%. Vs 2018, growth of +155% (6.5 M€ -> 16.4 M€). After deducting consumption (14.3 M€), gross margin stands at 2.2 M€, i.e. a rate of 13%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -43 k€, representing -0.3% of revenue. Warning negative scissor effect: despite revenue change (+155%), EBITDA varies by -112%, reducing margin by 5.7 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -1.8 M€ (-11.0% of revenue), which will impact equity.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
16 449 000 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 160 000 €
EBITDA (2023)
?
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
-43 000 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-87 000 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-1 810 000 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-0.3%
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 -57%. 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 -7%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
-57.227%
Financial autonomy (2023)
?
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
-7.268%
Cash flow / Revenue (2023)
?
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
-8.894%
Repayment capacity (2023)
?
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
-0.796
Asset age ratio (2023)
?
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
2015
2016
2017
2018
2023
Debt ratio
-3.383
-180.522
23.07
72.516
-57.227
Financial autonomy
-1.55
-0.383
8.753
9.933
-7.268
Repayment capacity
0.0
0.0
0.214
1.572
-0.796
Cash flow / Revenue
-6.389%
4.872%
9.062%
5.451%
-8.894%
Sector positioning
Debt ratio
-57.232023
2017
2018
2023
Q1: 0.0
Med: 9.26
Q3: 65.0
Excellent-39 pts over 3 years
In 2023, the debt ratio of AZERION PLATFORM FR (-57.23) 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
-7.27%2023
2017
2018
2023
Q1: 5.06%
Med: 24.05%
Q3: 45.5%
Watch-7 pts over 3 years
In 2023, the financial autonomy of AZERION PLATFORM FR (-7.3%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
-0.8 years2023
2017
2018
2023
Q1: 0.0 years
Med: 0.0 years
Q3: 1.14 years
Excellent-33 pts over 3 years
In 2023, the repayment capacity of AZERION PLATFORM FR (-0.80) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 94.95. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
94.95
Interest coverage (2023)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2023
Liquidity ratio
90.597
89.899
98.737
107.318
94.95
Interest coverage
8.107
9.575
8.049
18.977
-3874.419
Sector positioning
Liquidity ratio
94.952023
2017
2018
2023
Q1: 113.94
Med: 162.4
Q3: 315.96
Watch
In 2023, the liquidity ratio of AZERION PLATFORM FR (94.95) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
-3874.42x2023
2017
2018
2023
Q1: 0.0x
Med: 0.0x
Q3: 3.24x
Watch-73 pts over 3 years
In 2023, the interest coverage of AZERION PLATFORM FR (-3874.4x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 362 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 520 days. Excellent situation: suppliers finance 158 days of the operating cycle (retail model). Overall, WCR represents 457 days of revenue, i.e. 20.9 M€ to permanently finance. Over 2015-2023, WCR increased by +416%, requiring additional financing.
Operating WCR (2023)
?
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
20 896 974 €
Customer credit (2023)
?
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
362 j
Supplier credit (2023)
?
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
520 j
Inventory turnover (2023)
?
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 (2023)
?
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
457 j
WCR and payment terms evolution AZERION PLATFORM FR
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2023
Operating WCR
4 048 927 €
5 800 354 €
4 848 200 €
5 358 257 €
20 896 974 €
Inventory turnover (days)
0
0
0
0
0
Customer payment term (days)
149
190
180
165
362
Supplier payment term (days)
227
282
260
314
520
Positioning of AZERION PLATFORM FR in its sector
Comparison with sector Régie publicitaire de médias
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (28 transactions).
This range of 1 797 254€ to 8 840 168€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2023
Indicative
1797k€4502k€8840k€
4 502 381 €Range: 1 797 254€ - 8 840 168€
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 (Régie publicitaire de médias)
Compare AZERION PLATFORM FR with other companies in the same sector:
Frequently asked questions about AZERION PLATFORM FR
What is the revenue of AZERION PLATFORM FR ?
The revenue of AZERION PLATFORM FR in 2023 is 16.4 M€.
Is AZERION PLATFORM FR profitable?
AZERION PLATFORM FR recorded a net loss in 2023.
Where is the headquarters of AZERION PLATFORM FR ?
The headquarters of AZERION PLATFORM FR is located in PARIS (75009), in the department Paris.
Where to find the tax return of AZERION PLATFORM FR ?
The tax return of AZERION PLATFORM FR 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 AZERION PLATFORM FR operate?
AZERION PLATFORM FR operates in the sector Régie publicitaire de médias (NAF code 73.12Z). 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