Employees: NN (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: ETICreation date: 2003-09-01 (22 years)Status: ActiveBusiness sector: Distribution de films cinématographiquesLocation: CLICHY (92110), Hauts-de-Seine
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.
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...
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 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
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2024
Debt ratio
-57.241
53.333
17.992
5.7
3.845
10.527
15.36
8.868
4.513
3.187
9.59
Financial autonomy
-0.024
17.245
21.392
22.484
23.267
28.585
33.435
69.747
60.271
53.129
44.8
Repayment capacity
-0.008
0.517
0.517
0.473
0.408
0.453
0.426
0.391
0.345
0.441
None
Cash flow / Revenue
-3.105%
22.992%
16.43%
6.214%
5.396%
41.698%
35.706%
16.512%
21.227%
7.373%
None%
Sector positioning
Debt ratio
9.592024
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 years2022
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
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2024
Liquidity ratio
98.908
136.609
134.177
131.013
132.275
146.649
163.29
421.905
270.111
221.287
196.397
Interest coverage
0.501
0.44
0.0
0.022
0.177
3.691
0.042
0.066
0.092
0.05
None
Sector positioning
Liquidity ratio
196.42024
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
0.05x2022
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
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2024
Operating WCR
1 145 890 €
1 979 484 €
2 282 138 €
2 549 693 €
2 782 838 €
2 986 912 €
3 909 499 €
2 278 835 €
2 912 011 €
3 071 610 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
0
0
Customer payment term (days)
289
263
492
555
565
982
482
110
322
231
0
Supplier payment term (days)
1548
1457
2069
4192
3751
3094
6932
1224
2130
1801
0
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 value2024
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.
Item evolution
Rotate your phone to landscape mode to view the chart