Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2009-01-01 (17 years)Status: ActiveBusiness sector: Activités des agences de publicitéLocation: NEUILLY-SUR-SEINE (92200), Hauts-de-Seine
LA COMPAGNIE MEDIA : revenue, balance sheet and financial ratios
LA COMPAGNIE MEDIA is a French company
founded 17 years ago,
specialized in the sector Activités des agences de publicité.
Based in NEUILLY-SUR-SEINE (92200),
this company of category PME
shows in 2021 a revenue of 2.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LA COMPAGNIE MEDIA (SIREN 511677403)
Indicator
2024
2021
2020
2019
2018
2017
2016
2015
Revenue
N/C
1 995 726 €
1 832 890 €
1 983 568 €
2 195 877 €
2 260 051 €
2 577 843 €
909 362 €
Net income
67 660 €
-129 912 €
-5 630 €
-1 948 €
90 653 €
-43 298 €
7 427 €
10 748 €
EBITDA
N/C
-145 139 €
-14 996 €
2 088 €
101 860 €
-50 552 €
9 779 €
16 052 €
Net margin
N/C
-6.5%
-0.3%
-0.1%
4.1%
-1.9%
0.3%
1.2%
Revenue and income statement
In 2024, LA COMPAGNIE MEDIA generates positive net income of 68 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2015-2024: 11 k€ -> 68 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
67 660 €
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 21%. 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 11%. 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
20.983%
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
10.902%
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
2024
Debt ratio
4.561
1.249
2.267
0.104
0.0
25.017
71.476
20.983
Financial autonomy
32.192
11.909
10.444
16.029
18.618
14.485
5.674
10.902
Repayment capacity
0.538
0.238
-0.062
0.002
0.0
-9.608
-0.341
None
Cash flow / Revenue
1.424%
0.326%
-1.896%
4.133%
-0.078%
-0.284%
-7.345%
None%
Sector positioning
Debt ratio
20.982024
2020
2021
2024
Q1: 0.0
Med: 7.82
Q3: 44.59
Average
In 2024, the debt ratio of LA COMPAGNIE MEDIA (20.98) 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
10.9%2024
2020
2021
2024
Q1: 9.69%
Med: 34.27%
Q3: 59.15%
Average-5 pts over 3 years
In 2024, the financial autonomy of LA COMPAGNIE MEDIA (10.9%) 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
-0.34 years2021
2020
2021
Q1: 0.0 years
Med: 0.01 years
Q3: 1.56 years
Excellent
In 2021, the repayment capacity of LA COMPAGNIE MEDIA (-0.34) 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 111.64. 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
111.642
Liquidity indicators evolution LA COMPAGNIE MEDIA
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
2024
Liquidity ratio
147.535
112.969
111.125
117.184
119.468
119.441
107.97
111.642
Interest coverage
0.0
0.0
0.0
0.0
0.0
0.0
-0.173
None
Sector positioning
Liquidity ratio
111.642024
2020
2021
2024
Q1: 128.85
Med: 206.6
Q3: 363.72
Watch
In 2024, the liquidity ratio of LA COMPAGNIE MEDIA (111.64) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
-0.17x2021
2020
2021
Q1: 0.0x
Med: 0.0x
Q3: 1.3x
Average
In 2021, the interest coverage of LA COMPAGNIE MEDIA (-0.2x) 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.
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
0 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
0 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 LA COMPAGNIE MEDIA
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2024
Operating WCR
281 157 €
878 503 €
678 083 €
786 212 €
787 834 €
960 966 €
728 799 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
105
111
109
133
133
170
132
0
Supplier payment term (days)
85
123
96
117
125
166
129
0
Positioning of LA COMPAGNIE MEDIA in its sector
Comparison with sector Activités des agences de publicité
Valuation estimate
Based on 68 transactions of similar company sales
(all years),
the value of LA COMPAGNIE MEDIA is estimated at
197 078 €
(range 94 638€ - 741 511€).
This multiples method compares the actual sale price of similar companies to their financial indicators (Revenue, EBITDA, Net Income). It provides a market-based indicative estimate. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
68 tx
94k€197k€741k€
197 078 €Range: 94 638€ - 741 511€
NAF 5 all-time
Valuation method used
Net Income Multiple
67 660 €
×
2.9x
=197 078 €
Range: 94 638€ - 741 511€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 68 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 (Activités des agences de publicité)
Compare LA COMPAGNIE MEDIA with other companies in the same sector:
Frequently asked questions about LA COMPAGNIE MEDIA
What is the revenue of LA COMPAGNIE MEDIA ?
The revenue of LA COMPAGNIE MEDIA in 2021 is 2.0 M€.
Is LA COMPAGNIE MEDIA profitable?
Yes, LA COMPAGNIE MEDIA generated a net profit of 68 k€ in 2024.
Where is the headquarters of LA COMPAGNIE MEDIA ?
The headquarters of LA COMPAGNIE MEDIA is located in NEUILLY-SUR-SEINE (92200), in the department Hauts-de-Seine.
Where to find the tax return of LA COMPAGNIE MEDIA ?
The tax return of LA COMPAGNIE MEDIA 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 LA COMPAGNIE MEDIA operate?
LA COMPAGNIE MEDIA operates in the sector Activités des agences de publicité (NAF code 73.11Z). 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