Employees: 01 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2015-11-15 (10 years)Status: ActiveBusiness sector: Activités des agences de presseLocation: KREMLIN BICETRE (94270), Val-de-Marne
BOULEDOGUE MEDIAS : revenue, balance sheet and financial ratios
BOULEDOGUE MEDIAS is a French company
founded 10 years ago,
specialized in the sector Activités des agences de presse.
Based in KREMLIN BICETRE (94270),
this company of category PME
shows in 2024 a revenue of 116 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - BOULEDOGUE MEDIAS (SIREN 814972899)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
116 234 €
176 273 €
199 524 €
161 758 €
119 710 €
82 972 €
63 730 €
64 075 €
83 862 €
Net income
75 €
-13 784 €
911 €
-4 963 €
-18 550 €
-18 092 €
-4 232 €
1 570 €
-105 375 €
EBITDA
807 €
-22 978 €
1 558 €
-4 477 €
-13 565 €
-27 931 €
-59 844 €
-82 339 €
-94 222 €
Net margin
0.1%
-7.8%
0.5%
-3.1%
-15.5%
-21.8%
-6.6%
2.5%
-125.7%
Revenue and income statement
In 2024, BOULEDOGUE MEDIAS achieves revenue of 116 k€. Revenue is growing positively over 9 years (CAGR: +4.2%). Significant drop of -34% vs 2023. After deducting consumption (45 k€), gross margin stands at 71 k€, i.e. a rate of 61%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 807 €, representing 0.7% of revenue. Positive scissor effect: EBITDA margin improves by +13.7 pts, sign of improved operational efficiency. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 75 €, i.e. 0.1% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
116 234 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
71 328 €
EBITDA (2024)
?
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
807 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
75 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
75 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
0.7%
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 38%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 66%. 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 37.7 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 0.6% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
37.972%
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
65.568%
Cash flow / Revenue (2024)
?
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
0.612%
Repayment capacity (2024)
?
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
37.684
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
28.534
0.0
0.0
0.019
0.0
22.988
31.789
38.005
37.972
Financial autonomy
52.866
63.345
71.069
77.841
68.773
57.151
49.882
50.043
65.568
Repayment capacity
-0.287
0.0
0.0
-0.006
0.0
-3.379
17.543
-2.037
37.684
Cash flow / Revenue
-110.565%
23.547%
28.23%
-4.107%
-11.403%
-2.797%
0.765%
-7.459%
0.612%
Sector positioning
Debt ratio
37.972024
2022
2023
2024
Q1: 0.0
Med: 1.54
Q3: 23.74
Watch+8 pts over 3 years
In 2024, the debt ratio of BOULEDOGUE MEDIAS (37.97) 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
65.57%2024
2022
2023
2024
Q1: 3.88%
Med: 28.42%
Q3: 59.17%
Excellent+9 pts over 3 years
In 2024, the financial autonomy of BOULEDOGUE MEDIAS (65.6%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
37.68 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.07 years
Watch+17 pts over 3 years
In 2024, the repayment capacity of BOULEDOGUE MEDIAS (37.68) 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 1046.74. 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
1046.74
Interest coverage (2024)
?
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 BOULEDOGUE MEDIAS
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
202.315
207.156
278.051
386.715
283.283
245.145
240.928
251.361
1046.74
Interest coverage
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Sector positioning
Liquidity ratio
1046.742024
2022
2023
2024
Q1: 143.54
Med: 232.05
Q3: 597.94
Excellent+21 pts over 3 years
In 2024, the liquidity ratio of BOULEDOGUE MEDIAS (1046.74) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
0.0x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 0.0x
Average
In 2024, the interest coverage of BOULEDOGUE MEDIAS (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: 177 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 8 days. The gap of 169 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Inventory turnover is 1 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 192 days of revenue, i.e. 62 k€ to permanently finance.
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
62 147 €
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
177 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
8 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
1 j
WCR in days of revenue (2024)
?
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
192 j
WCR and payment terms evolution BOULEDOGUE MEDIAS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
74 974 €
126 936 €
111 617 €
68 366 €
89 322 €
97 831 €
76 968 €
104 939 €
62 147 €
Inventory turnover (days)
0
0
0
0
0
0
1
1
1
Customer payment term (days)
225
523
433
178
169
175
97
142
177
Supplier payment term (days)
92
190
113
34
73
61
84
73
8
Positioning of BOULEDOGUE MEDIAS in its sector
Comparison with sector Activités des agences de presse
Similar companies (Activités des agences de presse)
Compare BOULEDOGUE MEDIAS with other companies in the same sector:
Frequently asked questions about BOULEDOGUE MEDIAS
What is the revenue of BOULEDOGUE MEDIAS ?
The revenue of BOULEDOGUE MEDIAS in 2024 is 116 k€.
Is BOULEDOGUE MEDIAS profitable?
Yes, BOULEDOGUE MEDIAS generated a net profit of 75€ in 2024.
Where is the headquarters of BOULEDOGUE MEDIAS ?
The headquarters of BOULEDOGUE MEDIAS is located in KREMLIN BICETRE (94270), in the department Val-de-Marne.
Where to find the tax return of BOULEDOGUE MEDIAS ?
The tax return of BOULEDOGUE MEDIAS 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 BOULEDOGUE MEDIAS operate?
BOULEDOGUE MEDIAS operates in the sector Activités des agences de presse (NAF code 63.91Z). 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