Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2005-03-20 (21 years)Status: ActiveBusiness sector: Production de films pour le cinémaLocation: PARIS (75019), Paris
BATHYSPHERE PRODUCTIONS : revenue, balance sheet and financial ratios
BATHYSPHERE PRODUCTIONS is a French company
founded 21 years ago,
specialized in the sector Production de films pour le cinéma.
Based in PARIS (75019),
this company of category PME
shows in 2022 a revenue of 86 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - BATHYSPHERE PRODUCTIONS (SIREN 482122397)
Indicator
2022
2021
2020
2019
2018
2017
2016
Revenue
86 488 €
930 293 €
80 192 €
217 969 €
265 567 €
271 078 €
172 541 €
Net income
-408 255 €
123 600 €
135 726 €
16 180 €
-10 797 €
-11 533 €
190 664 €
EBITDA
397 119 €
1 967 145 €
153 042 €
776 832 €
760 267 €
741 884 €
506 968 €
Net margin
-472.0%
13.3%
169.3%
7.4%
-4.1%
-4.3%
110.5%
Revenue and income statement
In 2022, BATHYSPHERE PRODUCTIONS achieves revenue of 86 k€. Revenue is declining over the period 2016-2022 (CAGR: -10.9%). Significant drop of -91% vs 2021. After deducting consumption (7 k€), gross margin stands at 80 k€, i.e. a rate of 92%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 397 k€, representing 459.2% of revenue. Positive scissor effect: EBITDA margin improves by +247.7 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Net income is negative at -408 k€ (-472.0% of revenue), which will impact equity.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
86 488 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
79 623 €
EBITDA (2022)
?
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
397 119 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-386 218 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-408 255 €
EBITDA margin (2022)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
91.6%
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 290%. 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 67%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 5.1 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 334.0% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
289.625%
Financial autonomy (2022)
?
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
66.654%
Cash flow / Revenue (2022)
?
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
333.994%
Repayment capacity (2022)
?
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
5.109
Asset age ratio (2022)
?
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
Debt ratio
162.126
244.119
384.469
415.395
332.949
186.524
289.625
Financial autonomy
45.146
62.071
71.134
70.776
68.582
59.77
66.654
Repayment capacity
1.316
1.353
3.154
3.21
20.575
0.847
5.109
Cash flow / Revenue
355.22%
300.806%
308.35%
411.92%
172.513%
229.225%
333.994%
Sector positioning
Debt ratio
289.622022
2020
2021
2022
Q1: 0.0
Med: 5.32
Q3: 75.08
Watch
In 2022, the debt ratio of BATHYSPHERE PRODUCTIONS (289.62) 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
66.65%2022
2020
2021
2022
Q1: 2.37%
Med: 28.48%
Q3: 68.18%
Good
In 2022, the financial autonomy of BATHYSPHERE PRODUCTIONS (66.7%) 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
5.11 years2022
2020
2021
2022
Q1: 0.0 years
Med: 0.0 years
Q3: 0.62 years
Watch
In 2022, the repayment capacity of BATHYSPHERE PRODUCTIONS (5.11) 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 283.26. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2022)
?
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
283.264
Interest coverage (2022)
?
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
2016
2017
2018
2019
2020
2021
2022
Liquidity ratio
62.81
151.085
106.847
39.482
20.653
506.802
283.264
Interest coverage
0.127
0.0
0.135
-0.113
0.016
0.569
0.0
Sector positioning
Liquidity ratio
283.262022
2020
2021
2022
Q1: 83.38
Med: 200.87
Q3: 473.67
Good+35 pts over 3 years
In 2022, the liquidity ratio of BATHYSPHERE PRODUCTIONS (283.26) 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
0.0x2022
2020
2021
2022
Q1: 0.0x
Med: 0.0x
Q3: 0.47x
Average-26 pts over 3 years
In 2022, the interest coverage of BATHYSPHERE PRODUCTIONS (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: 105 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 22 days. The gap of 83 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. WCR is negative (-284 days): operations structurally generate cash. Over 2016-2022, WCR increased by +73%, requiring additional financing.
Operating WCR (2022)
?
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
-68 267 €
Customer credit (2022)
?
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
105 j
Supplier credit (2022)
?
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
22 j
Inventory turnover (2022)
?
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 (2022)
?
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
-284 j
WCR and payment terms evolution BATHYSPHERE PRODUCTIONS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
Operating WCR
-249 004 €
-12 047 €
-349 497 €
-1 145 543 €
-1 597 452 €
389 039 €
-68 267 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
11
86
53
89
28
69
105
Supplier payment term (days)
14
32
10
12
36
15
22
Positioning of BATHYSPHERE PRODUCTIONS in its sector
Comparison with sector Production de films pour le cinéma
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (28 transactions).
This range of 42 783€ to 720 507€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2022
Indicative
42k€142k€720k€
142 262 €Range: 42 783€ - 720 507€
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 BATHYSPHERE PRODUCTIONS with other companies in the same sector:
Frequently asked questions about BATHYSPHERE PRODUCTIONS
What is the revenue of BATHYSPHERE PRODUCTIONS ?
The revenue of BATHYSPHERE PRODUCTIONS in 2022 is 86 k€.
Is BATHYSPHERE PRODUCTIONS profitable?
BATHYSPHERE PRODUCTIONS recorded a net loss in 2022.
Where is the headquarters of BATHYSPHERE PRODUCTIONS ?
The headquarters of BATHYSPHERE PRODUCTIONS is located in PARIS (75019), in the department Paris.
Where to find the tax return of BATHYSPHERE PRODUCTIONS ?
The tax return of BATHYSPHERE PRODUCTIONS 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 BATHYSPHERE PRODUCTIONS operate?
BATHYSPHERE PRODUCTIONS 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
Rotate your phone to landscape mode to view the chart