Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2017-03-10 (9 years)Status: ActiveBusiness sector: Régie publicitaire de médiasLocation: PARIS (75002), Paris
KLOX : revenue, balance sheet and financial ratios
KLOX is a French company
founded 9 years ago,
specialized in the sector Régie publicitaire de médias.
Based in PARIS (75002),
this company of category PME
shows in 2023 a revenue of 6.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2024, KLOX generates positive net income of 234 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2017-2024: 19 k€ -> 234 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
234 401 €
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 49%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 18%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
48.817%
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
17.896%
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
2017
2018
2019
2021
2022
2023
2024
Debt ratio
0.0
0.818
120.91
120.694
106.044
89.334
48.817
Financial autonomy
25.875
35.843
21.195
22.473
22.146
13.468
17.896
Repayment capacity
0.0
0.0
3.993
None
2.515
4.974
None
Cash flow / Revenue
2.888%
10.323%
3.335%
None%
5.492%
1.958%
None%
Sector positioning
Debt ratio
48.822024
2022
2023
2024
Q1: 0.0
Med: 6.84
Q3: 48.57
Average
In 2024, the debt ratio of KLOX (48.82) 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
17.9%2024
2022
2023
2024
Q1: 4.59%
Med: 24.99%
Q3: 44.98%
Average
In 2024, the financial autonomy of KLOX (17.9%) 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
4.97 years2023
2022
2023
Q1: 0.0 years
Med: 0.0 years
Q3: 1.14 years
Watch
In 2023, the repayment capacity of KLOX (4.97) 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 135.08. 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
135.079
Liquidity indicators evolution KLOX
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2021
2022
2023
2024
Liquidity ratio
135.643
132.234
137.16
181.779
167.474
127.4
135.079
Interest coverage
1.103
2.977
13.827
None
3.19
44.726
None
Sector positioning
Liquidity ratio
135.082024
2022
2023
2024
Q1: 108.62
Med: 159.17
Q3: 273.93
Average-10 pts over 3 years
In 2024, the liquidity ratio of KLOX (135.08) 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
44.73x2023
2022
2023
Q1: 0.0x
Med: 0.0x
Q3: 3.24x
Excellent
In 2023, the interest coverage of KLOX (44.7x) 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: 735 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 1641 days. Excellent situation: suppliers finance 906 days of the operating cycle (retail model).
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
0 €
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
735 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
1641 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 and payment terms evolution KLOX
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2021
2022
2023
2024
Operating WCR
102 292 €
411 932 €
971 929 €
0 €
1 243 935 €
1 804 438 €
0 €
Inventory turnover (days)
0
34
29
0
0
0
0
Customer payment term (days)
97
36
68
0
89
163
735
Supplier payment term (days)
59
52
64
0
63
95
1641
Positioning of KLOX in its sector
Comparison with sector Régie publicitaire de médias
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (28 transactions).
This range of 252 077€ to 895 279€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
252k€488k€895k€
488 819 €Range: 252 077€ - 895 279€
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 (Régie publicitaire de médias)
Compare KLOX with other companies in the same sector:
Yes, KLOX generated a net profit of 234 k€ in 2024.
Where is the headquarters of KLOX ?
The headquarters of KLOX is located in PARIS (75002), in the department Paris.
Where to find the tax return of KLOX ?
The tax return of KLOX 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 KLOX operate?
KLOX operates in the sector Régie publicitaire de médias (NAF code 73.12Z). 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