Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: GECreation date: 2014-04-01 (12 years)Status: ActiveBusiness sector: Activités des agences de publicitéLocation: BASTIA (20200), None
CREATIVE CONSUMER CARE : revenue, balance sheet and financial ratios
CREATIVE CONSUMER CARE is a French company
founded 12 years ago,
specialized in the sector Activités des agences de publicité.
Based in BASTIA (20200),
this company of category GE
shows in 2024 a revenue of 568 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CREATIVE CONSUMER CARE (SIREN 801969577)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
568 367 €
622 045 €
794 160 €
994 885 €
978 125 €
1 191 177 €
1 145 658 €
911 341 €
Net income
41 469 €
-5 965 €
-21 675 €
1 445 €
-106 859 €
44 851 €
151 445 €
1 058 €
EBITDA
6 711 €
-18 950 €
-43 843 €
10 348 €
-130 285 €
25 782 €
65 940 €
-32 467 €
Net margin
7.3%
-1.0%
-2.7%
0.1%
-10.9%
3.8%
13.2%
0.1%
Revenue and income statement
In 2024, CREATIVE CONSUMER CARE achieves revenue of 568 k€. Revenue is declining over the period 2017-2024 (CAGR: -6.5%). Slight decline of -9% vs 2023. After deducting consumption (225 €), gross margin stands at 568 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 7 k€, representing 1.2% of revenue. Positive scissor effect: EBITDA margin improves by +4.2 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 41 k€, i.e. 7.3% 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
568 367 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
568 142 €
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
6 711 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
26 683 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
41 469 €
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
1.2%
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 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 73%. 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 0.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 2.3% 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
0.15%
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
72.878%
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
2.265%
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
0.046
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution CREATIVE CONSUMER CARE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
-270.086
-1492.561
-4757.15
460.041
45.804
50.839
0.058
0.15
Financial autonomy
-29.575
-4.665
-1.822
15.845
44.447
47.709
44.815
72.878
Repayment capacity
-21.906
18.123
185.17
-12.841
11.136
-3.959
-0.029
0.046
Cash flow / Revenue
-3.123%
5.708%
0.745%
-13.753%
1.558%
-5.475%
-1.122%
2.265%
Sector positioning
Debt ratio
0.152024
2022
2023
2024
Q1: 0.0
Med: 7.82
Q3: 44.59
Good-42 pts over 3 years
In 2024, the debt ratio of CREATIVE CONSUMER CARE (0.15) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
72.88%2024
2022
2023
2024
Q1: 9.69%
Med: 34.27%
Q3: 59.15%
Excellent+12 pts over 3 years
In 2024, the financial autonomy of CREATIVE CONSUMER CARE (72.9%) 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
0.05 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 1.14 years
Average+26 pts over 3 years
In 2024, the repayment capacity of CREATIVE CONSUMER CARE (0.05) 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 341.22. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 0.0x. Danger: operating income does not cover interest charges, unsustainable situation.
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
341.222
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
0.03
Liquidity indicators evolution CREATIVE CONSUMER CARE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
193.013
280.875
681.212
876.673
275.403
328.261
169.231
341.222
Interest coverage
0.0
0.008
43.208
-13.71
80.595
-4.014
0.0
0.03
Sector positioning
Liquidity ratio
341.222024
2022
2023
2024
Q1: 128.85
Med: 206.6
Q3: 363.72
Good
In 2024, the liquidity ratio of CREATIVE CONSUMER CARE (341.22) 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
0.03x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 2.56x
Good+25 pts over 3 years
In 2024, the interest coverage of CREATIVE CONSUMER CARE (0.0x) 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: 68 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 87 days. Favorable situation: supplier credit is longer than customer credit by 19 days. Overall, WCR represents 237 days of revenue, i.e. 374 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
374 434 €
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
68 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
87 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 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
237 j
WCR and payment terms evolution CREATIVE CONSUMER CARE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
462 825 €
1 254 874 €
1 579 310 €
2 077 596 €
565 413 €
550 512 €
351 530 €
374 434 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
198
388
83
67
147
76
72
68
Supplier payment term (days)
197
283
61
73
77
102
111
87
Positioning of CREATIVE CONSUMER CARE 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 CREATIVE CONSUMER CARE is estimated at
72 071 €
(range 30 245€ - 193 993€).
With an EBITDA of 6 711€, the sector multiple of 2.9x is applied.
The price/revenue ratio is 0.22x
(conservative valuation).
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
68 tx
30k€72k€193k€
72 071 €Range: 30 245€ - 193 993€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
6 711 €×2.9x
Estimation19 281 €
5 564€ - 75 901€
Revenue Multiple30%
568 367 €×0.22x
Estimation127 577 €
52 875€ - 217 160€
Net Income Multiple20%
41 469 €×2.9x
Estimation120 790 €
58 004€ - 454 474€
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 CREATIVE CONSUMER CARE with other companies in the same sector:
Frequently asked questions about CREATIVE CONSUMER CARE
What is the revenue of CREATIVE CONSUMER CARE ?
The revenue of CREATIVE CONSUMER CARE in 2024 is 568 k€.
Is CREATIVE CONSUMER CARE profitable?
Yes, CREATIVE CONSUMER CARE generated a net profit of 41 k€ in 2024.
Where is the headquarters of CREATIVE CONSUMER CARE ?
The headquarters of CREATIVE CONSUMER CARE is located in BASTIA (20200).
Where to find the tax return of CREATIVE CONSUMER CARE ?
The tax return of CREATIVE CONSUMER CARE 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 CREATIVE CONSUMER CARE operate?
CREATIVE CONSUMER CARE 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