Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1999-06-01 (26 years)Status: ActiveBusiness sector: Production de films institutionnels et publicitairesLocation: PARIS (75008), Paris
DACOR PRODUCTIONS : revenue, balance sheet and financial ratios
DACOR PRODUCTIONS is a French company
founded 26 years ago,
specialized in the sector Production de films institutionnels et publicitaires.
Based in PARIS (75008),
this company of category PME
shows in 2023 a revenue of 3.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - DACOR PRODUCTIONS (SIREN 423454180)
Indicator
2023
2022
2020
2019
2018
2017
2016
Revenue
3 533 720 €
3 069 811 €
N/C
N/C
3 229 061 €
3 081 407 €
N/C
Net income
-33 773 €
184 919 €
-317 866 €
118 506 €
145 475 €
142 655 €
54 362 €
EBITDA
-3 190 €
356 101 €
N/C
N/C
464 597 €
433 887 €
N/C
Net margin
-1.0%
6.0%
N/C
N/C
4.5%
4.6%
N/C
Revenue and income statement
In 2023, DACOR PRODUCTIONS achieves revenue of 3.5 M€. Revenue is growing positively over 7 years (CAGR: +2.3%). Vs 2022, growth of +15% (3.1 M€ -> 3.5 M€). After deducting consumption (0 €), gross margin stands at 3.5 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -3 k€, representing -0.1% of revenue. Warning negative scissor effect: despite revenue change (+15%), EBITDA varies by -101%, reducing margin by 11.7 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -34 k€ (-1.0% of revenue), which will impact equity.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
3 533 720 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
3 533 720 €
EBITDA (2023)
?
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
-3 190 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-94 080 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-33 773 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-0.1%
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 214%. 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 18%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
214.467%
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
18.155%
Cash flow / Revenue (2023)
?
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
-1.144%
Repayment capacity (2023)
?
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
-21.986
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
2016
2017
2018
2019
2020
2022
2023
Debt ratio
75.067
44.989
29.252
15.47
270.702
195.065
214.467
Financial autonomy
22.162
31.579
37.964
55.502
19.063
16.705
18.155
Repayment capacity
None
0.757
0.645
None
None
2.708
-21.986
Cash flow / Revenue
None%
8.246%
7.363%
None%
None%
10.255%
-1.144%
Sector positioning
Debt ratio
214.472023
2020
2022
2023
Q1: 0.0
Med: 5.16
Q3: 40.85
Watch
In 2023, the debt ratio of DACOR PRODUCTIONS (214.47) 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
18.16%2023
2020
2022
2023
Q1: 3.93%
Med: 33.15%
Q3: 60.65%
Average
In 2023, the financial autonomy of DACOR PRODUCTIONS (18.2%) 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
-21.99 years2023
2022
2023
Q1: 0.0 years
Med: 0.0 years
Q3: 0.57 years
Excellent-50 pts over 2 years
In 2023, the repayment capacity of DACOR PRODUCTIONS (-21.99) 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 186.74. 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
186.744
Interest coverage (2023)
?
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
-175.047
Liquidity indicators evolution DACOR PRODUCTIONS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2022
2023
Liquidity ratio
209.679
284.371
253.203
174.294
160.413
248.172
186.744
Interest coverage
None
1.143
0.44
None
None
1.766
-175.047
Sector positioning
Liquidity ratio
186.742023
2020
2022
2023
Q1: 135.75
Med: 227.43
Q3: 418.61
Average+7 pts over 3 years
In 2023, the liquidity ratio of DACOR PRODUCTIONS (186.74) 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
-175.05x2023
2022
2023
Q1: 0.0x
Med: 0.0x
Q3: 0.33x
Watch-52 pts over 2 years
In 2023, the interest coverage of DACOR PRODUCTIONS (-175.1x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 58 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 38 days. The company must finance 20 days of gap between collections and payments. Inventory turnover is 10 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 45 days of revenue, i.e. 439 k€ to permanently finance.
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
438 994 €
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
58 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
38 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
10 j
WCR in days of revenue (2023)
?
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
45 j
WCR and payment terms evolution DACOR PRODUCTIONS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2022
2023
Operating WCR
0 €
100 423 €
763 027 €
0 €
0 €
201 625 €
438 994 €
Inventory turnover (days)
0
0
0
0
0
0
10
Customer payment term (days)
0
57
102
0
0
122
58
Supplier payment term (days)
0
32
51
0
0
27
38
Positioning of DACOR PRODUCTIONS in its sector
Comparison with sector Production de films institutionnels et publicitaires
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (28 transactions).
This range of 516 626€ to 3 564 073€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2023
Indicative
516k€1617k€3564k€
1 617 227 €Range: 516 626€ - 3 564 073€
NAF 5 all-time
How is this estimate calculated?
This estimate is based on the analysis of 28 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 (Production de films institutionnels et publicitaires)
Compare DACOR PRODUCTIONS with other companies in the same sector:
Frequently asked questions about DACOR PRODUCTIONS
What is the revenue of DACOR PRODUCTIONS ?
The revenue of DACOR PRODUCTIONS in 2023 is 3.5 M€.
Is DACOR PRODUCTIONS profitable?
DACOR PRODUCTIONS recorded a net loss in 2023.
Where is the headquarters of DACOR PRODUCTIONS ?
The headquarters of DACOR PRODUCTIONS is located in PARIS (75008), in the department Paris.
Where to find the tax return of DACOR PRODUCTIONS ?
The tax return of DACOR PRODUCTIONS 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 DACOR PRODUCTIONS operate?
DACOR PRODUCTIONS operates in the sector Production de films institutionnels et publicitaires (NAF code 59.11B). 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