Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1982-09-01 (43 years)Status: ActiveBusiness sector: Activités des agences de publicitéLocation: LE HAVRE (76600), Seine-Maritime
BDSA L'AGENCE : revenue, balance sheet and financial ratios
BDSA L'AGENCE is a French company
founded 43 years ago,
specialized in the sector Activités des agences de publicité.
Based in LE HAVRE (76600),
this company of category PME
shows in 2022 a revenue of 1.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - BDSA L'AGENCE (SIREN 325437507)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
1 244 450 €
1 403 810 €
1 044 739 €
1 244 193 €
1 574 620 €
1 218 898 €
864 963 €
Net income
33 874 €
36 721 €
57 805 €
21 959 €
394 €
4 331 €
63 622 €
125 159 €
12 619 €
EBITDA
N/C
N/C
74 099 €
79 804 €
15 954 €
2 970 €
68 889 €
131 537 €
13 900 €
Net margin
N/C
N/C
4.6%
1.6%
0.0%
0.3%
4.0%
10.3%
1.5%
Revenue and income statement
In 2024, BDSA L'AGENCE generates positive net income of 34 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 13 k€ -> 34 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
33 874 €
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 65%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 34%. 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
64.852%
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
34.132%
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
-135.401
53.5
48.675
21.548
232.755
189.424
93.436
78.579
64.852
Financial autonomy
-8.791
14.742
20.49
28.344
18.56
19.236
26.845
29.939
34.132
Repayment capacity
4.745
0.298
0.996
-19.92
-66.122
8.394
3.751
None
None
Cash flow / Revenue
1.513%
10.265%
4.374%
-0.128%
-0.496%
2.706%
4.506%
None%
None%
Sector positioning
Debt ratio
64.852024
2022
2023
2024
Q1: 0.0
Med: 7.82
Q3: 44.59
Average
In 2024, the debt ratio of BDSA L'AGENCE (64.85) 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
34.13%2024
2022
2023
2024
Q1: 9.69%
Med: 34.27%
Q3: 59.15%
Average+6 pts over 3 years
In 2024, the financial autonomy of BDSA L'AGENCE (34.1%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
3.75 years2022
2022
Q1: 0.0 years
Med: 0.01 years
Q3: 1.33 years
Watch
In 2022, the repayment capacity of BDSA L'AGENCE (3.75) 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 186.85. 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
186.851
Liquidity indicators evolution BDSA L'AGENCE
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
99.688
124.52
131.292
135.418
245.165
223.993
213.079
200.135
186.851
Interest coverage
16.583
-0.092
0.402
513.03
95.211
64.855
7.336
None
None
Sector positioning
Liquidity ratio
186.852024
2022
2023
2024
Q1: 128.85
Med: 206.6
Q3: 363.72
Average-8 pts over 3 years
In 2024, the liquidity ratio of BDSA L'AGENCE (186.85) 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
7.34x2022
2022
Q1: 0.0x
Med: 0.0x
Q3: 1.74x
Excellent
In 2022, the interest coverage of BDSA L'AGENCE (7.3x) 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 BDSA L'AGENCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
147 788 €
215 977 €
164 894 €
229 877 €
128 294 €
27 360 €
135 670 €
0 €
0 €
Inventory turnover (days)
13
11
10
14
13
4
5
0
0
Customer payment term (days)
115
92
60
79
80
64
82
0
0
Supplier payment term (days)
202
106
93
91
78
44
69
0
0
Positioning of BDSA L'AGENCE 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 BDSA L'AGENCE is estimated at
98 667 €
(range 47 380€ - 371 237€).
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
47k€98k€371k€
98 667 €Range: 47 380€ - 371 237€
NAF 5 all-time
Valuation method used
Net Income Multiple
33 874 €
×
2.9x
=98 667 €
Range: 47 381€ - 371 238€
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 BDSA L'AGENCE with other companies in the same sector:
Yes, BDSA L'AGENCE generated a net profit of 34 k€ in 2024.
Where is the headquarters of BDSA L'AGENCE ?
The headquarters of BDSA L'AGENCE is located in LE HAVRE (76600), in the department Seine-Maritime.
Where to find the tax return of BDSA L'AGENCE ?
The tax return of BDSA L'AGENCE 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 BDSA L'AGENCE operate?
BDSA L'AGENCE 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