Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1986-12-15 (39 years)Status: ActiveBusiness sector: Production de films pour le cinémaLocation: PARIS (75008), Paris
JUPITER COMMUNICATIONS : revenue, balance sheet and financial ratios
JUPITER COMMUNICATIONS is a French company
founded 39 years ago,
specialized in the sector Production de films pour le cinéma.
Based in PARIS (75008),
this company of category PME
shows in 2017 a revenue of 522 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - JUPITER COMMUNICATIONS (SIREN 340310655)
Indicator
2017
2016
2015
2014
2013
Revenue
522 019 €
553 737 €
570 775 €
428 803 €
480 177 €
Net income
16 103 €
28 855 €
6 090 €
-12 586 €
11 159 €
EBITDA
172 131 €
152 342 €
237 085 €
69 518 €
82 805 €
Net margin
3.1%
5.2%
1.1%
-2.9%
2.3%
Revenue and income statement
In 2017, JUPITER COMMUNICATIONS achieves revenue of 522 k€. Revenue is growing positively over 5 years (CAGR: +2.1%). Slight decline of -6% vs 2016. After deducting consumption (0 €), gross margin stands at 522 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 172 k€, representing 33.0% of revenue. Positive scissor effect: EBITDA margin improves by +5.5 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 16 k€, i.e. 3.1% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2017)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
522 019 €
Gross margin (2017)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
522 019 €
EBITDA (2017)
?
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
172 131 €
EBIT (2017)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
18 167 €
Net income (2017)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
16 103 €
EBITDA margin (2017)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
33.0%
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 129%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 18%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 13.9 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 2.5% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
Debt ratio (2017)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
129.332%
Financial autonomy (2017)
?
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
17.704%
Cash flow / Revenue (2017)
?
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
2.55%
Repayment capacity (2017)
?
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
13.937
Asset age ratio (2017)
?
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
2013
2014
2015
2016
2017
Debt ratio
245.434
282.051
228.962
153.173
129.332
Financial autonomy
18.803
15.912
14.772
19.562
17.704
Repayment capacity
10.71
8.433
1.604
1.87
13.937
Cash flow / Revenue
5.009%
7.205%
24.623%
18.837%
2.55%
Sector positioning
Debt ratio
129.332017
2015
2016
2017
Q1: 0.0
Med: 2.21
Q3: 52.99
Average
In 2017, the debt ratio of JUPITER COMMUNICATIONS (129.33) 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
17.7%2017
2015
2016
2017
Q1: 1.93%
Med: 30.75%
Q3: 71.91%
Average
In 2017, the financial autonomy of JUPITER COMMUNICATIONS (17.7%) 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
13.94 years2017
2015
2016
2017
Q1: 0.0 years
Med: 0.0 years
Q3: 0.48 years
Average
In 2017, the repayment capacity of JUPITER COMMUNICATIONS (13.94) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 150.79. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2017)
?
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
150.792
Interest coverage (2017)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2013
2014
2015
2016
2017
Liquidity ratio
248.428
190.319
192.376
201.917
150.792
Interest coverage
0.036
0.049
0.0
0.0
0.0
Sector positioning
Liquidity ratio
150.792017
2015
2016
2017
Q1: 75.91
Med: 172.66
Q3: 424.22
Average-15 pts over 3 years
In 2017, the liquidity ratio of JUPITER COMMUNICATIONS (150.79) 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
0.0x2017
2015
2016
2017
Q1: 0.0x
Med: 0.0x
Q3: 0.18x
Average
In 2017, the interest coverage of JUPITER COMMUNICATIONS (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: 197 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 393 days. Excellent situation: suppliers finance 196 days of the operating cycle (retail model). Overall, WCR represents 50 days of revenue, i.e. 72 k€ to permanently finance. Notable WCR improvement over the period (-67%), freeing up cash.
Operating WCR (2017)
?
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
72 394 €
Customer credit (2017)
?
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
197 j
Supplier credit (2017)
?
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
393 j
Inventory turnover (2017)
?
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 (2017)
?
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
50 j
WCR and payment terms evolution JUPITER COMMUNICATIONS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2013
2014
2015
2016
2017
Operating WCR
219 081 €
94 328 €
115 902 €
141 712 €
72 394 €
Inventory turnover (days)
0
0
0
0
0
Customer payment term (days)
101
136
158
147
197
Supplier payment term (days)
124
158
207
219
393
Positioning of JUPITER COMMUNICATIONS 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 37 058€ to 411 997€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2017
Indicative
37k€118k€411k€
118 840 €Range: 37 058€ - 411 997€
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 JUPITER COMMUNICATIONS with other companies in the same sector:
Frequently asked questions about JUPITER COMMUNICATIONS
What is the revenue of JUPITER COMMUNICATIONS ?
The revenue of JUPITER COMMUNICATIONS in 2017 is 522 k€.
Is JUPITER COMMUNICATIONS profitable?
Yes, JUPITER COMMUNICATIONS generated a net profit of 16 k€ in 2017.
Where is the headquarters of JUPITER COMMUNICATIONS ?
The headquarters of JUPITER COMMUNICATIONS is located in PARIS (75008), in the department Paris.
Where to find the tax return of JUPITER COMMUNICATIONS ?
The tax return of JUPITER COMMUNICATIONS 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 JUPITER COMMUNICATIONS operate?
JUPITER COMMUNICATIONS 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