Employees: 01 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2011-10-21 (14 years)Status: ActiveBusiness sector: Production de films pour le cinémaLocation: AJACCIO (20090), None
ISULA PRODUCTIONS : revenue, balance sheet and financial ratios
ISULA PRODUCTIONS is a French company
founded 14 years ago,
specialized in the sector Production de films pour le cinéma.
Based in AJACCIO (20090),
this company of category PME
shows in 2019 a revenue of 32 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ISULA PRODUCTIONS (SIREN 537552697)
Indicator
2019
2018
2017
2016
2015
2014
2013
2012
Revenue
31 547 €
52 671 €
40 546 €
68 176 €
96 226 €
142 073 €
160 600 €
82 230 €
Net income
306 €
2 717 €
5 358 €
-20 257 €
-13 067 €
5 810 €
8 110 €
22 812 €
EBITDA
183 €
11 952 €
6 224 €
-15 050 €
-10 002 €
20 625 €
15 948 €
31 143 €
Net margin
1.0%
5.2%
13.2%
-29.7%
-13.6%
4.1%
5.0%
27.7%
Revenue and income statement
In 2019, ISULA PRODUCTIONS achieves revenue of 32 k€. Revenue is declining over the period 2012-2019 (CAGR: -12.8%). Significant drop of -40% vs 2018. After deducting consumption (0 €), gross margin stands at 32 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 183 €, representing 0.6% of revenue. Warning negative scissor effect: despite revenue change (-40%), EBITDA varies by -98%, reducing margin by 22.1 pts. This reflects costs rising faster than revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 306 €, i.e. 1.0% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2019)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
31 547 €
Gross margin (2019)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
31 547 €
EBITDA (2019)
?
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
183 €
EBIT (2019)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
306 €
Net income (2019)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
306 €
EBITDA margin (2019)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
0.6%
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 7%. This very low level reflects a solid financial structure, offering significant room for future investments or acquisitions. Financial autonomy (= Equity / Total assets x 100) reaches 5%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Cash flow represents 4.2% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
Debt ratio (2019)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
7.259%
Financial autonomy (2019)
?
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
5.321%
Cash flow / Revenue (2019)
?
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
4.184%
Repayment capacity (2019)
?
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
0.0
Asset age ratio (2019)
?
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
2012
2013
2014
2015
2016
2017
2018
2019
Debt ratio
0.0
9.203
0.0
0.155
10.18
2.891
0.0
7.259
Financial autonomy
0.0
4.397
0.0
0.076
3.819
2.124
0.0
5.321
Repayment capacity
0.0
0.355
0.0
0.0
0.0
0.0
0.0
0.0
Cash flow / Revenue
30.659%
5.635%
10.207%
-9.178%
-22.113%
15.888%
22.688%
4.184%
Sector positioning
Debt ratio
7.262019
2017
2018
2019
Q1: 0.0
Med: 1.7
Q3: 66.06
Average
In 2019, the debt ratio of ISULA PRODUCTIONS (7.26) 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
5.32%2019
2017
2018
2019
Q1: 1.05%
Med: 31.34%
Q3: 71.26%
Average
In 2019, the financial autonomy of ISULA PRODUCTIONS (5.3%) 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
0.0 years2019
2017
2018
2019
Q1: 0.0 years
Med: 0.0 years
Q3: 0.55 years
Excellent
In 2019, the repayment capacity of ISULA PRODUCTIONS (0.00) 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 319.14. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2019)
?
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
319.137
Interest coverage (2019)
?
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
0.0
Liquidity indicators evolution ISULA PRODUCTIONS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2012
2013
2014
2015
2016
2017
2018
2019
Liquidity ratio
126.811
138.155
289.71
183.837
96.668
218.498
237.506
319.137
Interest coverage
0.019
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Sector positioning
Liquidity ratio
319.142019
2017
2018
2019
Q1: 79.94
Med: 170.9
Q3: 484.46
Good+7 pts over 3 years
In 2019, the liquidity ratio of ISULA PRODUCTIONS (319.14) 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.
Interest coverage
0.0x2019
2017
2018
2019
Q1: 0.0x
Med: 0.0x
Q3: 0.26x
Average
In 2019, the interest coverage of ISULA PRODUCTIONS (0.0x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
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: 89 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 55 days. The gap of 34 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 54 days of revenue, i.e. 5 k€ to permanently finance. Over 2012-2019, WCR increased by +125%, requiring additional financing.
Operating WCR (2019)
?
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
4 755 €
Customer credit (2019)
?
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
89 j
Supplier credit (2019)
?
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
55 j
Inventory turnover (2019)
?
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 (2019)
?
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
54 j
WCR and payment terms evolution ISULA PRODUCTIONS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2012
2013
2014
2015
2016
2017
2018
2019
Operating WCR
-19 050 €
8 252 €
-4 883 €
-1 391 €
-1 106 €
-2 149 €
1 193 €
4 755 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
23
73
28
81
42
5
80
89
Supplier payment term (days)
8
27
38
48
5
8
20
55
Positioning of ISULA PRODUCTIONS in its sector
Comparison with sector Production de films pour le cinéma
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (28 transactions).
This range of 1 416€ to 10 094€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2019
Indicative
1k€4k€10k€
4 435 €Range: 1 416€ - 10 094€
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 pour le cinéma)
Compare ISULA PRODUCTIONS with other companies in the same sector:
Frequently asked questions about ISULA PRODUCTIONS
What is the revenue of ISULA PRODUCTIONS ?
The revenue of ISULA PRODUCTIONS in 2019 is 32 k€.
Is ISULA PRODUCTIONS profitable?
Yes, ISULA PRODUCTIONS generated a net profit of 306€ in 2019.
Where is the headquarters of ISULA PRODUCTIONS ?
The headquarters of ISULA PRODUCTIONS is located in AJACCIO (20090).
Where to find the tax return of ISULA PRODUCTIONS ?
The tax return of ISULA 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 ISULA PRODUCTIONS operate?
ISULA PRODUCTIONS operates in the sector Production de films pour le cinéma (NAF code 59.11C). 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