CALT DISTRIBUTION : revenue, balance sheet and financial ratios

CALT DISTRIBUTION is a French company founded 22 years ago, specialized in the sector Distribution de films cinématographiques. Based in CLICHY (92110), this company of category ETI shows in 2022 a revenue of 1.7 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 - CALT DISTRIBUTION (SIREN 450503156)
Indicator 2024 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013
Revenue N/C 1 686 836 € 1 243 944 € 2 498 613 € 1 415 188 € 489 223 € 1 173 208 € 1 193 386 € 1 173 885 € 1 635 329 € 695 389 €
Net income 741 385 € 124 421 € 285 485 € 412 838 € 506 087 € 207 484 € 63 337 € 74 014 € 193 796 € 366 380 € -22 035 €
EBITDA N/C 1 347 119 € 1 073 698 € 2 288 416 € 1 223 172 € 182 772 € 888 337 € 989 040 € 879 589 € 1 328 310 € 471 865 €
Net margin N/C 7.4% 22.9% 16.5% 35.8% 42.4% 5.4% 6.2% 16.5% 22.4% -3.2%

Revenue and income statement

In 2024, CALT DISTRIBUTION generates positive net income of 741 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.

Net income (2024) ?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax

741 385 €

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 10%. 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 45%. This high autonomy means the company finances most of its assets through equity, a sign of strength.

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

9.59%

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

44.8%

Solvency indicators evolution
CALT DISTRIBUTION

Sector positioning

Debt ratio
9.59 2024
2021
2022
2024
Q1: 0.0
Med: 0.66
Q3: 25.86
Average +6 pts over 3 years

In 2024, the debt ratio of CALT DISTRIBUTION (9.59) 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
44.8% 2024
2021
2022
2024
Q1: 6.33%
Med: 25.98%
Q3: 48.23%
Good -6 pts over 3 years

In 2024, the financial autonomy of CALT DISTRIBUTION (44.8%) 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
0.44 years 2022
2021
2022
Q1: 0.0 years
Med: 0.0 years
Q3: 0.83 years
Average +6 pts over 2 years

In 2022, the repayment capacity of CALT DISTRIBUTION (0.44) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.

Liquidity ratios

The liquidity ratio (= Current assets / Current liabilities) stands at 196.40. 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

196.397

Liquidity indicators evolution
CALT DISTRIBUTION

Sector positioning

Liquidity ratio
196.4 2024
2021
2022
2024
Q1: 105.2
Med: 137.31
Q3: 213.76
Good

In 2024, the liquidity ratio of CALT DISTRIBUTION (196.40) 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
0.05x 2022
2021
2022
Q1: 0.0x
Med: 0.04x
Q3: 1.33x
Good

In 2022, the interest coverage of CALT DISTRIBUTION (0.1x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.

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
CALT DISTRIBUTION

Positioning of CALT DISTRIBUTION 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 CALT DISTRIBUTION is estimated at 1 202 857 € (range 627 560€ - 3 199 428€). 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 2024
88 tx
627k€ 1202k€ 3199k€
1 202 857 € Range: 627 560€ - 3 199 428€
NAF 4 all-time Aggregated at NAF sub-class level

Valuation method used

Net Income Multiple
741 385 € × 1.6x = 1 202 857 €
Range: 627 561€ - 3 199 429€

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 CALT DISTRIBUTION with other companies in the same sector:

Frequently asked questions about CALT DISTRIBUTION

What is the revenue of CALT DISTRIBUTION ?

The revenue of CALT DISTRIBUTION in 2022 is 1.7 M€.

Is CALT DISTRIBUTION profitable?

Yes, CALT DISTRIBUTION generated a net profit of 741 k€ in 2024.

Where is the headquarters of CALT DISTRIBUTION ?

The headquarters of CALT DISTRIBUTION is located in CLICHY (92110), in the department Hauts-de-Seine.

Where to find the tax return of CALT DISTRIBUTION ?

The tax return of CALT DISTRIBUTION 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 CALT DISTRIBUTION operate?

CALT DISTRIBUTION 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.