Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2005-10-13 (20 years)Status: ActiveBusiness sector: Activités des agences de publicitéLocation: SAINT-PIERRE (97432), La Reunion
CYCLONE PUB : revenue, balance sheet and financial ratios
CYCLONE PUB is a French company
founded 20 years ago,
specialized in the sector Activités des agences de publicité.
Based in SAINT-PIERRE (97432),
this company of category PME
shows in 2019 a revenue of 1.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2023, CYCLONE PUB generates positive net income of 45 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2015-2023: 61 k€ -> 45 k€.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
44 632 €
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 58%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 50%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
57.532%
Financial autonomy (2023)
?
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
49.915%
Asset age ratio (2023)
?
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
2015
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
25.499
21.295
44.202
40.721
33.284
88.878
87.71
67.658
57.532
Financial autonomy
66.886
65.042
47.497
54.177
58.646
42.939
43.413
48.647
49.915
Repayment capacity
1.859
2.415
-12.281
2.501
1.134
None
None
None
None
Cash flow / Revenue
7.307%
5.118%
-1.671%
7.489%
15.201%
None%
None%
None%
None%
Sector positioning
Debt ratio
57.532023
2021
2022
2023
Q1: 0.0
Med: 9.05
Q3: 53.81
Average
In 2023, the debt ratio of CYCLONE PUB (57.53) 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
49.91%2023
2021
2022
2023
Q1: 9.05%
Med: 31.95%
Q3: 57.91%
Good+5 pts over 3 years
In 2023, the financial autonomy of CYCLONE PUB (49.9%) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 315.65. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
315.649
Liquidity indicators evolution CYCLONE PUB
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
433.404
357.92
201.301
253.618
316.679
358.101
308.837
355.735
315.649
Interest coverage
7.255
4.015
11.395
10.383
3.436
None
None
None
None
Sector positioning
Liquidity ratio
315.652023
2021
2022
2023
Q1: 137.05
Med: 211.0
Q3: 357.39
Good
In 2023, the liquidity ratio of CYCLONE PUB (315.65) 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.
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 (2023)
?
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 (2023)
?
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 (2023)
?
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 (2023)
?
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 CYCLONE PUB
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
403 233 €
482 443 €
351 069 €
329 848 €
553 186 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
31
55
52
49
69
0
0
0
0
Customer payment term (days)
126
114
99
71
82
0
0
0
0
Supplier payment term (days)
12
43
50
30
47
0
0
0
0
Positioning of CYCLONE PUB 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 CYCLONE PUB is estimated at
130 002 €
(range 62 428€ - 489 138€).
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 value2023
68 tx
62k€130k€489k€
130 002 €Range: 62 428€ - 489 138€
NAF 5 all-time
Valuation method used
Net Income Multiple
44 632 €
×
2.9x
=130 003 €
Range: 62 428€ - 489 139€
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 CYCLONE PUB with other companies in the same sector:
Yes, CYCLONE PUB generated a net profit of 45 k€ in 2023.
Where is the headquarters of CYCLONE PUB ?
The headquarters of CYCLONE PUB is located in SAINT-PIERRE (97432), in the department La Reunion.
Where to find the tax return of CYCLONE PUB ?
The tax return of CYCLONE PUB 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 CYCLONE PUB operate?
CYCLONE PUB 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