Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2012-06-16 (13 years)Status: ActiveBusiness sector: Production de films pour le cinémaLocation: PARIS (75020), Paris
KEPLER22 PRODUCTIONS : revenue, balance sheet and financial ratios
KEPLER22 PRODUCTIONS is a French company
founded 13 years ago,
specialized in the sector Production de films pour le cinéma.
Based in PARIS (75020),
this company of category PME
shows in 2018 a revenue of 116 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - KEPLER22 PRODUCTIONS (SIREN 788457364)
Indicator
2023
2022
2021
2020
2018
2017
Revenue
N/C
N/C
N/C
N/C
116 118 €
73 592 €
Net income
41 282 €
118 563 €
100 508 €
49 761 €
-2 290 €
-6 589 €
EBITDA
N/C
N/C
N/C
N/C
166 220 €
22 752 €
Net margin
N/C
N/C
N/C
N/C
-2.0%
-9.0%
Revenue and income statement
In 2023, KEPLER22 PRODUCTIONS generates positive net income of 41 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
41 282 €
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 4%. 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 73%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
3.636%
Financial autonomy (2023)
?
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
72.975%
Asset age ratio (2023)
?
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
2017
2018
2020
2021
2022
2023
Debt ratio
43.88
17.969
3.571
3.357
5.106
3.636
Financial autonomy
55.912
39.524
76.673
58.077
70.956
72.975
Repayment capacity
6.589
0.161
None
None
None
None
Cash flow / Revenue
10.129%
82.577%
None%
None%
None%
None%
Sector positioning
Debt ratio
3.642023
2021
2022
2023
Q1: 0.0
Med: 2.43
Q3: 54.08
Average
In 2023, the debt ratio of KEPLER22 PRODUCTIONS (3.64) 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
72.97%2023
2021
2022
2023
Q1: 0.14%
Med: 23.41%
Q3: 66.11%
Excellent+8 pts over 3 years
In 2023, the financial autonomy of KEPLER22 PRODUCTIONS (73.0%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 245.09. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2020
2021
2022
2023
Liquidity ratio
252.683
56.094
456.103
245.568
285.121
245.09
Interest coverage
0.286
0.0
None
None
None
None
Sector positioning
Liquidity ratio
245.092023
2021
2022
2023
Q1: 97.93
Med: 219.24
Q3: 563.31
Good
In 2023, the liquidity ratio of KEPLER22 PRODUCTIONS (245.09) 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.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments.
Operating WCR (2023)
?
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
0 €
Customer credit (2023)
?
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
0 j
Supplier credit (2023)
?
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
0 j
Inventory turnover (2023)
?
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 and payment terms evolution KEPLER22 PRODUCTIONS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2020
2021
2022
2023
Operating WCR
-17 237 €
-12 823 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
Customer payment term (days)
57
38
0
0
0
0
Supplier payment term (days)
31
136
0
0
0
0
Positioning of KEPLER22 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 12 453€ to 199 287€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2023
Indicative
12k€38k€199k€
38 267 €Range: 12 453€ - 199 287€
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 KEPLER22 PRODUCTIONS with other companies in the same sector:
Frequently asked questions about KEPLER22 PRODUCTIONS
What is the revenue of KEPLER22 PRODUCTIONS ?
The revenue of KEPLER22 PRODUCTIONS in 2018 is 116 k€.
Is KEPLER22 PRODUCTIONS profitable?
Yes, KEPLER22 PRODUCTIONS generated a net profit of 41 k€ in 2023.
Where is the headquarters of KEPLER22 PRODUCTIONS ?
The headquarters of KEPLER22 PRODUCTIONS is located in PARIS (75020), in the department Paris.
Where to find the tax return of KEPLER22 PRODUCTIONS ?
The tax return of KEPLER22 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 KEPLER22 PRODUCTIONS operate?
KEPLER22 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