Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2007-03-01 (19 years)Status: ActiveBusiness sector: Distribution de films cinématographiquesLocation: MERIGNAC (33700), Gironde
ECRANS DU MONDE : revenue, balance sheet and financial ratios
ECRANS DU MONDE is a French company
founded 19 years ago,
specialized in the sector Distribution de films cinématographiques.
Based in MERIGNAC (33700),
this company of category PME
shows in 2024 a revenue of 1.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ECRANS DU MONDE (SIREN 497828756)
Indicator
2024
2023
2022
2021
2020
2017
2016
2015
Revenue
1 805 719 €
1 801 755 €
1 410 384 €
1 080 208 €
1 338 052 €
1 619 038 €
1 670 050 €
1 522 004 €
Net income
117 616 €
154 914 €
306 907 €
328 509 €
239 570 €
153 431 €
59 893 €
110 304 €
EBITDA
301 911 €
229 090 €
96 887 €
303 078 €
434 195 €
630 836 €
761 716 €
630 344 €
Net margin
6.5%
8.6%
21.8%
30.4%
17.9%
9.5%
3.6%
7.2%
Revenue and income statement
In 2024, ECRANS DU MONDE achieves revenue of 1.8 M€. Revenue is growing positively over 8 years (CAGR: +1.9%). Vs 2023: +0%. After deducting consumption (0 €), gross margin stands at 1.8 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 302 k€, representing 16.7% of revenue. Positive scissor effect: EBITDA margin improves by +4.0 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 118 k€, i.e. 6.5% 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
1 805 719 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 805 719 €
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
301 911 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-134 200 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
117 616 €
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
16.5%
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 384%. 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 17%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 24.7 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 7.1% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
384.073%
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
16.856%
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
7.128%
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
24.749
Asset age ratio (2024)
?
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
2020
2021
2022
2023
2024
Debt ratio
0.107
0.044
33.38
3.177
16.82
37.198
124.419
384.073
Financial autonomy
53.01
53.108
48.774
55.209
58.32
43.372
24.665
16.856
Repayment capacity
0.0
0.0
1.404
0.149
0.956
3.002
8.147
24.749
Cash flow / Revenue
9.533%
7.292%
16.564%
18.696%
24.642%
11.219%
7.752%
7.128%
Sector positioning
Debt ratio
384.072024
2022
2023
2024
Q1: 0.0
Med: 0.66
Q3: 25.86
Watch
In 2024, the debt ratio of ECRANS DU MONDE (384.07) 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
16.86%2024
2022
2023
2024
Q1: 6.33%
Med: 25.98%
Q3: 48.23%
Average-28 pts over 3 years
In 2024, the financial autonomy of ECRANS DU MONDE (16.9%) 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
24.75 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.42 years
Watch+8 pts over 3 years
In 2024, the repayment capacity of ECRANS DU MONDE (24.75) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 328.77. 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 25.8x. Operating income very largely covers interest expenses: high safety margin.
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
328.773
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
25.788
Liquidity indicators evolution ECRANS DU MONDE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2020
2021
2022
2023
2024
Liquidity ratio
124.952
124.154
110.332
105.971
107.907
83.978
105.633
328.773
Interest coverage
0.268
0.991
3.279
2.538
3.215
61.989
4.647
25.788
Sector positioning
Liquidity ratio
328.772024
2022
2023
2024
Q1: 105.2
Med: 137.31
Q3: 213.76
Excellent+54 pts over 3 years
In 2024, the liquidity ratio of ECRANS DU MONDE (328.77) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
25.79x2024
2022
2023
2024
Q1: 0.0x
Med: 0.01x
Q3: 1.18x
Excellent+8 pts over 3 years
In 2024, the interest coverage of ECRANS DU MONDE (25.8x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 126 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 438 days. Excellent situation: suppliers finance 312 days of the operating cycle (retail model). Overall, WCR represents 472 days of revenue, i.e. 2.4 M€ to permanently finance. Over 2015-2024, WCR increased by +615%, requiring additional financing.
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
2 368 634 €
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
126 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
438 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
472 j
WCR and payment terms evolution ECRANS DU MONDE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2020
2021
2022
2023
2024
Operating WCR
331 432 €
386 166 €
562 713 €
498 505 €
177 154 €
241 571 €
535 860 €
2 368 634 €
Inventory turnover (days)
0
0
1
0
0
1
0
0
Customer payment term (days)
123
113
123
106
155
129
172
126
Supplier payment term (days)
556
582
480
834
608
445
597
438
Positioning of ECRANS DU MONDE 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 ECRANS DU MONDE is estimated at
429 078 €
(range 233 914€ - 1 051 156€).
With an EBITDA of 301 911€, the sector multiple of 1.4x is applied.
The price/revenue ratio is 0.32x
(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
88 tx
233k€429k€1051k€
429 078 €Range: 233 914€ - 1 051 156€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
301 911 €×1.4x
Estimation432 306 €
169 652€ - 1 149 181€
Revenue Multiple30%
1 805 719 €×0.32x
Estimation582 535 €
430 588€ - 1 250 173€
Net Income Multiple20%
117 616 €×1.6x
Estimation190 826 €
99 558€ - 507 569€
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 ECRANS DU MONDE with other companies in the same sector:
Yes, ECRANS DU MONDE generated a net profit of 118 k€ in 2024.
Where is the headquarters of ECRANS DU MONDE ?
The headquarters of ECRANS DU MONDE is located in MERIGNAC (33700), in the department Gironde.
Where to find the tax return of ECRANS DU MONDE ?
The tax return of ECRANS DU MONDE 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 ECRANS DU MONDE operate?
ECRANS DU MONDE 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