Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2001-07-19 (24 years)Status: ActiveBusiness sector: Conseil en relations publiques et communicationLocation: PARIS (75009), Paris
INDIGO UNLIMITED : revenue, balance sheet and financial ratios
INDIGO UNLIMITED is a French company
founded 24 years ago,
specialized in the sector Conseil en relations publiques et communication.
Based in PARIS (75009),
this company of category PME
shows in 2024 a revenue of 1.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - INDIGO UNLIMITED (SIREN 438908154)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
1 941 305 €
N/C
1 240 901 €
689 403 €
1 017 762 €
1 567 851 €
1 296 299 €
919 777 €
832 491 €
684 533 €
Net income
78 815 €
1 427 €
168 683 €
-106 885 €
12 626 €
49 684 €
62 284 €
97 072 €
83 264 €
8 331 €
EBITDA
135 486 €
N/C
231 455 €
-100 345 €
27 344 €
90 335 €
112 440 €
97 907 €
118 903 €
66 771 €
Net margin
4.1%
N/C
13.6%
-15.5%
1.2%
3.2%
4.8%
10.6%
10.0%
1.2%
Revenue and income statement
In 2024, INDIGO UNLIMITED achieves revenue of 1.9 M€. Over the period 2015-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +12.3%. After deducting consumption (0 €), gross margin stands at 1.9 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 135 k€, representing 7.0% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 79 k€, i.e. 4.1% 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
1 941 305 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 941 305 €
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
135 486 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
129 805 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
78 815 €
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
7.0%
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 70%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 31%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 5.7 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 3.9% 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
70.487%
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
30.61%
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
3.897%
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
5.713
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
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.0
111.304
66.051
74.777
67.707
136.565
147.308
99.561
93.952
70.487
Financial autonomy
32.473
35.317
33.112
35.427
44.999
32.4
24.098
36.261
39.314
30.61
Repayment capacity
0.0
1.962
2.102
3.897
5.666
27.865
-5.314
2.942
None
5.713
Cash flow / Revenue
2.236%
16.983%
11.839%
6.038%
3.49%
2.143%
-14.382%
14.535%
None%
3.897%
Sector positioning
Debt ratio
70.492024
2022
2023
2024
Q1: 0.0
Med: 4.58
Q3: 34.46
Average
In 2024, the debt ratio of INDIGO UNLIMITED (70.49) 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
30.61%2024
2022
2023
2024
Q1: 4.2%
Med: 30.36%
Q3: 62.45%
Good
In 2024, the financial autonomy of INDIGO UNLIMITED (30.6%) 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
5.71 years2024
2022
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.48 years
Watch
In 2024, the repayment capacity of INDIGO UNLIMITED (5.71) 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 156.03. 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 18.7x. 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
156.033
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
18.698
Liquidity indicators evolution INDIGO UNLIMITED
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
447.794
189.596
131.934
-2.3
265.85
299.144
221.363
259.796
282.68
156.033
Interest coverage
7.59
6.955
11.507
0.0
6.343
9.662
-5.247
2.091
None
18.698
Sector positioning
Liquidity ratio
156.032024
2022
2023
2024
Q1: 140.42
Med: 242.49
Q3: 476.09
Average-24 pts over 3 years
In 2024, the liquidity ratio of INDIGO UNLIMITED (156.03) 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
18.7x2024
2022
2024
Q1: 0.0x
Med: 0.0x
Q3: 0.29x
Excellent
In 2024, the interest coverage of INDIGO UNLIMITED (18.7x) 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: 46 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 170 days. Excellent situation: suppliers finance 124 days of the operating cycle (retail model). Overall, WCR represents 109 days of revenue, i.e. 586 k€ to permanently finance. Over 2015-2024, WCR increased by +45%, 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
586 119 €
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
46 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
170 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
109 j
WCR and payment terms evolution INDIGO UNLIMITED
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
405 250 €
213 001 €
389 461 €
-124 626 €
140 636 €
161 936 €
313 589 €
690 685 €
0 €
586 119 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
0
Customer payment term (days)
95
75
128
107
49
58
130
112
0
46
Supplier payment term (days)
99
68
179
119
32
95
228
111
0
170
Positioning of INDIGO UNLIMITED in its sector
Comparison with sector Conseil en relations publiques et communication
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (22 transactions).
This range of 200 333€ to 812 705€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
200k€514k€812k€
514 168 €Range: 200 333€ - 812 705€
NAF 5 all-time
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 22 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 (Conseil en relations publiques et communication)
Compare INDIGO UNLIMITED with other companies in the same sector:
The revenue of INDIGO UNLIMITED in 2024 is 1.9 M€.
Is INDIGO UNLIMITED profitable?
Yes, INDIGO UNLIMITED generated a net profit of 79 k€ in 2024.
Where is the headquarters of INDIGO UNLIMITED ?
The headquarters of INDIGO UNLIMITED is located in PARIS (75009), in the department Paris.
Where to find the tax return of INDIGO UNLIMITED ?
The tax return of INDIGO UNLIMITED 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 INDIGO UNLIMITED operate?
INDIGO UNLIMITED operates in the sector Conseil en relations publiques et communication (NAF code 70.21Z). 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