Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1992-03-17 (34 years)Status: ActiveBusiness sector: Activités des agences de publicitéLocation: PARIS (75002), Paris
CLTG ASSOCIES : revenue, balance sheet and financial ratios
CLTG ASSOCIES is a French company
founded 34 years ago,
specialized in the sector Activités des agences de publicité.
Based in PARIS (75002),
this company of category PME
shows in 2018 a revenue of 1.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CLTG ASSOCIES (SIREN 384957320)
Indicator
2020
2018
2017
2016
Revenue
N/C
1 751 658 €
1 192 867 €
1 205 678 €
Net income
193 549 €
188 340 €
144 873 €
97 045 €
EBITDA
N/C
193 714 €
127 313 €
137 505 €
Net margin
N/C
10.8%
12.1%
8.0%
Revenue and income statement
In 2020, CLTG ASSOCIES generates positive net income of 194 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2020: 97 k€ -> 194 k€.
Net income (2020)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
193 549 €
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 262%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 12%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2020)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
261.863%
Financial autonomy (2020)
?
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
12.229%
Asset age ratio (2020)
?
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
2020
Debt ratio
0.07
0.059
0.0
261.863
Financial autonomy
69.124
82.088
73.599
12.229
Repayment capacity
0.006
0.004
0.0
None
Cash flow / Revenue
7.648%
11.035%
10.862%
None%
Sector positioning
Debt ratio
261.862020
2017
2018
2020
Q1: 0.0
Med: 11.22
Q3: 80.25
Watch+50 pts over 3 years
In 2020, the debt ratio of CLTG ASSOCIES (261.86) 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
12.23%2020
2017
2018
2020
Q1: 8.34%
Med: 31.64%
Q3: 55.63%
Average-46 pts over 3 years
In 2020, the financial autonomy of CLTG ASSOCIES (12.2%) 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
0.0 years2018
2017
2018
Q1: 0.0 years
Med: 0.0 years
Q3: 0.8 years
Excellent-25 pts over 2 years
In 2018, the repayment capacity of CLTG ASSOCIES (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 186.36. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2020)
?
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
186.357
Liquidity indicators evolution CLTG ASSOCIES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2020
Liquidity ratio
310.398
533.675
363.449
186.357
Interest coverage
3.051
0.009
0.379
None
Sector positioning
Liquidity ratio
186.362020
2017
2018
2020
Q1: 132.32
Med: 216.88
Q3: 360.13
Average-34 pts over 3 years
In 2020, the liquidity ratio of CLTG ASSOCIES (186.36) 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
0.38x2018
2017
2018
Q1: 0.0x
Med: 0.0x
Q3: 1.4x
Good+7 pts over 2 years
In 2018, the interest coverage of CLTG ASSOCIES (0.4x) 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. Average customer payment term: 1053 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 537 days. The gap of 516 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow.
Operating WCR (2020)
?
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 (2020)
?
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
1053 j
Supplier credit (2020)
?
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
537 j
Inventory turnover (2020)
?
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 CLTG ASSOCIES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2020
Operating WCR
571 045 €
337 104 €
361 577 €
0 €
Inventory turnover (days)
6
31
0
0
Customer payment term (days)
174
88
95
1053
Supplier payment term (days)
120
36
46
537
Positioning of CLTG ASSOCIES 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 CLTG ASSOCIES is estimated at
563 764 €
(range 270 722€ - 2 121 175€).
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 value2020
68 tx
270k€563k€2121k€
563 764 €Range: 270 722€ - 2 121 175€
NAF 5 all-time
Valuation method used
Net Income Multiple
193 549 €
×
2.9x
=563 764 €
Range: 270 723€ - 2 121 176€
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 CLTG ASSOCIES with other companies in the same sector:
Yes, CLTG ASSOCIES generated a net profit of 194 k€ in 2020.
Where is the headquarters of CLTG ASSOCIES ?
The headquarters of CLTG ASSOCIES is located in PARIS (75002), in the department Paris.
Where to find the tax return of CLTG ASSOCIES ?
The tax return of CLTG ASSOCIES 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 CLTG ASSOCIES operate?
CLTG ASSOCIES 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