Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1900-01-01 (126 years)Status: ActiveBusiness sector: Fabrication de jeux et jouetsLocation: LEVALLOIS-PERRET (92300), Hauts-de-Seine
FRANCE CARTES : revenue, balance sheet and financial ratios
FRANCE CARTES is a French company
founded 126 years ago,
specialized in the sector Fabrication de jeux et jouets.
Based in LEVALLOIS-PERRET (92300),
this company of category PME
shows in 2024 a revenue of 19 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - FRANCE CARTES (SIREN 759800675)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
18 636 €
460 767 €
1 584 406 €
N/C
-1 392 €
9 144 990 €
133 690 €
6 584 473 €
9 291 932 €
Net income
-161 846 €
-17 136 €
-2 229 414 €
81 894 €
-649 375 €
-934 880 €
-47 468 €
-492 801 €
-1 790 962 €
EBITDA
-738 320 €
-774 718 €
-721 473 €
-84 951 €
-96 193 €
-456 964 €
-7 467 501 €
-1 035 603 €
1 305 711 €
Net margin
-868.5%
-3.7%
-140.7%
N/C
46650.5%
-10.2%
-35.5%
-7.5%
-19.3%
Revenue and income statement
In 2024, FRANCE CARTES achieves revenue of 19 k€. Revenue is declining over the period 2016-2024 (CAGR: -54.0%). Significant drop of -96% vs 2023. After deducting consumption (13 k€), gross margin stands at 6 k€, i.e. a rate of 30%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -738 k€, representing -3961.8% of revenue. Warning negative scissor effect: despite revenue change (-96%), EBITDA varies by +5%, reducing margin by 3793.7 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -162 k€ (-868.5% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
18 636 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
5 669 €
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
-738 320 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-86 005 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-161 846 €
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
-3961.8%
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 127%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 41%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
127.278%
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
40.531%
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
-4368.743%
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
-2.064
Solvency indicators evolution FRANCE CARTES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
6.638
2.903
0.861
9.237
55.284
47.656
74.303
124.099
127.278
Financial autonomy
67.409
68.558
75.284
59.178
62.735
66.594
44.647
40.913
40.531
Repayment capacity
-0.511
-0.128
-0.256
2.303
-117.188
21.698
-1.309
-2.092
-2.064
Cash flow / Revenue
-8.034%
-15.875%
-122.327%
1.871%
1235.632%
None%
-53.702%
-190.87%
-4368.743%
Sector positioning
Debt ratio
127.282024
2022
2023
2024
Q1: 0.0
Med: 8.46
Q3: 27.06
Watch
In 2024, the debt ratio of FRANCE CARTES (127.28) 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
40.53%2024
2022
2023
2024
Q1: 1.85%
Med: 40.53%
Q3: 64.35%
Good
In 2024, the financial autonomy of FRANCE CARTES (40.5%) 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.
Repayment capacity
-2.06 years2024
2022
2023
2024
Q1: -0.01 years
Med: 0.0 years
Q3: 0.9 years
Excellent
In 2024, the repayment capacity of FRANCE CARTES (-2.06) 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 210.49. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
210.49
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
-14.078
Liquidity indicators evolution FRANCE CARTES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
445.867
264.568
1665.356
273.517
619.824
1264.931
87.152
301.261
210.49
Interest coverage
59.056
-22.939
0.031
-172.963
-626.589
-48.056
-289.161
-12.397
-14.078
Sector positioning
Liquidity ratio
210.492024
2022
2023
2024
Q1: 132.78
Med: 252.02
Q3: 475.72
Average+24 pts over 3 years
In 2024, the liquidity ratio of FRANCE CARTES (210.49) 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
-14.08x2024
2022
2023
2024
Q1: -0.37x
Med: 0.0x
Q3: 1.62x
Watch+22 pts over 3 years
In 2024, the interest coverage of FRANCE CARTES (-14.1x) 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: 6121 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 125 days. The gap of 5996 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 4887 days of revenue, i.e. 253 k€ to permanently finance. Notable WCR improvement over the period (-96%), freeing up cash.
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
252 986 €
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
6121 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
125 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
4887 j
WCR and payment terms evolution FRANCE CARTES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
5 795 843 €
4 566 727 €
22 953 699 €
5 444 470 €
686 700 €
0 €
316 754 €
552 391 €
252 986 €
Inventory turnover (days)
63
73
4411
60
0
0
0
0
0
Customer payment term (days)
113
32
664
17
0
0
94
355
6121
Supplier payment term (days)
122
84
53
81
529
218
113
31
125
Positioning of FRANCE CARTES in its sector
Comparison with sector Fabrication de jeux et jouets
Valuation estimate
Based on 101 transactions of similar company sales
(all years),
the value of FRANCE CARTES is estimated at
4 388 €
(range 2 103€ - 7 940€).
The price/revenue ratio is 0.24x
(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.
Estimated enterprise value2024
101 transactions
2k€4k€7k€
4 388 €Range: 2 103€ - 7 940€
Section all-time
Aggregated at NAF section level
Valuation method used
Revenue Multiple
18 636 €
×
0.24x
=4 388 €
Range: 2 103€ - 7 940€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 101 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 (Fabrication de jeux et jouets)
Compare FRANCE CARTES with other companies in the same sector:
The headquarters of FRANCE CARTES is located in LEVALLOIS-PERRET (92300), in the department Hauts-de-Seine.
Where to find the tax return of FRANCE CARTES ?
The tax return of FRANCE CARTES 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 FRANCE CARTES operate?
FRANCE CARTES operates in the sector Fabrication de jeux et jouets (NAF code 32.40Z). 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