BEGONIA : revenue, balance sheet and financial ratios

BEGONIA is a French company founded 12 years ago, specialized in the sector Distribution de films cinématographiques. Based in MARSEILLE (13006), this company of category PME shows in 2020 a revenue of 3.0 M€. Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.

Data updated on 2026-05-09

Sources : INPI & INSEE SIRENE - Processing : Ministry of Economy

Financial history - BEGONIA (SIREN 797956505)
Indicator 2023 2022 2020 2019 2018 2017 2016
Revenue N/C N/C 2 996 208 € 7 131 470 € 9 542 192 € 7 945 530 € 5 700 945 €
Net income 687 992 € 946 381 € -2 985 305 € -5 576 942 € -1 658 780 € 1 146 411 € -16 161 477 €
EBITDA -20 024 € -326 208 € -3 463 988 € -3 059 422 € -1 173 739 € -2 247 334 € -3 163 551 €
Net margin N/C N/C -99.6% -78.2% -17.4% 14.4% -283.5%

Revenue and income statement

In 2023, BEGONIA generates positive net income of 688 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.

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

-20 024 €

EBIT (2023) ?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals

74 164 €

Net income (2023) ?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax

687 992 €

Loading income statement...

Chart evolution

Show :

Assets

Loading data...

Liabilities

Loading data...

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 -232%. 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

0.0%

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

-231.795%

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

0.0

Solvency indicators evolution
BEGONIA

Sector positioning

Debt ratio
0.0 2023
2020
2022
2023
Q1: 0.0
Med: 1.12
Q3: 46.44
Excellent

In 2023, the debt ratio of BEGONIA (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
-231.79% 2023
2020
2022
2023
Q1: 1.2%
Med: 24.68%
Q3: 46.14%
Watch

In 2023, the financial autonomy of BEGONIA (-231.8%) 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
0.0 years 2023
2020
2022
2023
Q1: 0.0 years
Med: 0.01 years
Q3: 1.41 years
Excellent

In 2023, the repayment capacity of BEGONIA (0.00) 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 36.97. 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

36.968

Interest coverage (2023) ?
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

-607.861

Liquidity indicators evolution
BEGONIA

Sector positioning

Liquidity ratio
36.97 2023
2020
2022
2023
Q1: 105.34
Med: 139.81
Q3: 223.5
Watch

In 2023, the liquidity ratio of BEGONIA (36.97) 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
-607.86x 2023
2020
2022
2023
Q1: 0.0x
Med: 0.0x
Q3: 1.24x
Watch -7 pts over 3 years

In 2023, the interest coverage of BEGONIA (-607.9x) 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 39553 days. Excellent situation: suppliers finance 39553 days of the operating cycle (retail model).

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

0 €

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

0 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

39553 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 and payment terms evolution
BEGONIA

Positioning of BEGONIA in its sector

Comparison with sector Distribution de films cinématographiques

Valuation estimate

Based on 88 transactions of similar company sales (all years), the value of BEGONIA is estimated at 1 116 230 € (range 582 364€ - 2 969 012€). 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 value 2023
88 tx
582k€ 1116k€ 2969k€
1 116 230 € Range: 582 364€ - 2 969 012€
NAF 4 all-time Aggregated at NAF sub-class level

Valuation method used

Net Income Multiple
687 992 € × 1.6x = 1 116 230 €
Range: 582 365€ - 2 969 013€

Only this financial indicator is available for this company.

How is this estimate calculated?

This estimate is based on the analysis of 88 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 (Distribution de films cinématographiques)

Compare BEGONIA with other companies in the same sector:

Frequently asked questions about BEGONIA

What is the revenue of BEGONIA ?

The revenue of BEGONIA in 2020 is 3.0 M€.

Is BEGONIA profitable?

Yes, BEGONIA generated a net profit of 688 k€ in 2023.

Where is the headquarters of BEGONIA ?

The headquarters of BEGONIA is located in MARSEILLE (13006), in the department Bouches-du-Rhone.

Where to find the tax return of BEGONIA ?

The tax return of BEGONIA 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 BEGONIA operate?

BEGONIA operates in the sector Distribution de films cinématographiques (NAF code 59.13A). See the 'Sector positioning' section above to compare the company with its competitors.