Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2014-02-24 (12 years)Status: ActiveBusiness sector: Production de films pour le cinémaLocation: PARIS (75007), Paris
LA PETITE REINE PRODUCTION : revenue, balance sheet and financial ratios
LA PETITE REINE PRODUCTION is a French company
founded 12 years ago,
specialized in the sector Production de films pour le cinéma.
Based in PARIS (75007),
this company of category PME
shows in 2023 a revenue of -8 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LA PETITE REINE PRODUCTION (SIREN 800769655)
Indicator
2023
2021
2020
2019
2018
2017
Revenue
-8 442 €
37 127 €
45 212 €
200 162 €
403 401 €
6 284 362 €
Net income
380 695 €
-489 906 €
-561 498 €
-4 360 864 €
-2 446 460 €
-4 893 857 €
EBITDA
412 282 €
-44 154 €
697 408 €
-159 612 €
387 897 €
7 758 544 €
Net margin
-4509.5%
-1319.5%
-1241.9%
-2178.7%
-606.5%
-77.9%
Revenue and income statement
In 2023, LA PETITE REINE PRODUCTION generates positive net income of 381 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
-8 442 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
-8 442 €
EBITDA (2023)
?
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
412 282 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
414 883 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
380 695 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
90.1%
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 -82%. 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 -2273%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 36.5 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 61.3% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
-82.112%
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
-2273.293%
Cash flow / Revenue (2023)
?
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
61.342%
Repayment capacity (2023)
?
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
36.532
Solvency indicators evolution LA PETITE REINE PRODUCTION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2023
Debt ratio
-387.656
-146.544
-92.038
-81.381
-78.208
-82.112
Financial autonomy
-21.639
-70.742
-276.196
-837.065
-1932.95
-2273.293
Repayment capacity
2.865
-21.461
8.177
10.808
-21.391
36.532
Cash flow / Revenue
99.942%
-128.34%
651.752%
2024.814%
-1234.261%
61.342%
Sector positioning
Debt ratio
-82.112023
2020
2021
2023
Q1: 0.0
Med: 2.43
Q3: 54.08
Excellent
In 2023, the debt ratio of LA PETITE REINE PRODUCTION (-82.11) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
-2273.29%2023
2020
2021
2023
Q1: 0.14%
Med: 23.41%
Q3: 66.11%
Watch
In 2023, the financial autonomy of LA PETITE REINE PRODUCTION (-2273.3%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
36.53 years2023
2020
2021
2023
Q1: 0.0 years
Med: 0.0 years
Q3: 0.58 years
Watch
In 2023, the repayment capacity of LA PETITE REINE PRODUCTION (36.53) 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 16.37. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 129.2x. Operating income very largely covers interest expenses: high safety margin.
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
16.369
Interest coverage (2023)
?
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
129.162
Liquidity indicators evolution LA PETITE REINE PRODUCTION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2023
Liquidity ratio
130.723
26.746
22.309
16.823
16.225
16.369
Interest coverage
3.351
108.896
-100.895
15.119
-325.585
129.162
Sector positioning
Liquidity ratio
16.372023
2020
2021
2023
Q1: 97.93
Med: 219.24
Q3: 563.31
Watch-16 pts over 3 years
In 2023, the liquidity ratio of LA PETITE REINE PRODUCTION (16.37) 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
129.16x2023
2020
2021
2023
Q1: 0.0x
Med: 0.0x
Q3: 0.42x
Excellent
In 2023, the interest coverage of LA PETITE REINE PRODUCTION (129.2x) 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: -989 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 1618 days. Excellent situation: suppliers finance 2607 days of the operating cycle (retail model). Overall, WCR represents 84957 days of revenue, i.e. -2.0 M€ to permanently finance. Notable WCR improvement over the period (-129%), freeing up cash.
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
-1 992 237 €
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
-989 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
1618 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 in days of revenue (2023)
?
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
84957 j
WCR and payment terms evolution LA PETITE REINE PRODUCTION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2023
Operating WCR
6 838 266 €
-4 163 490 €
-2 593 661 €
-2 755 727 €
-2 468 204 €
-1 992 237 €
Inventory turnover (days)
0
0
0
0
0
0
Customer payment term (days)
313
563
609
586
684
-989
Supplier payment term (days)
349
3180
1180
-130
761
1618
Positioning of LA PETITE REINE PRODUCTION 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 77 949€ to 1 341 148€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2023
Indicative
77k€252k€1341k€
252 009 €Range: 77 949€ - 1 341 148€
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 LA PETITE REINE PRODUCTION with other companies in the same sector:
Frequently asked questions about LA PETITE REINE PRODUCTION
What is the revenue of LA PETITE REINE PRODUCTION ?
The revenue of LA PETITE REINE PRODUCTION in 2023 is -8 k€.
Is LA PETITE REINE PRODUCTION profitable?
Yes, LA PETITE REINE PRODUCTION generated a net profit of 381 k€ in 2023.
Where is the headquarters of LA PETITE REINE PRODUCTION ?
The headquarters of LA PETITE REINE PRODUCTION is located in PARIS (75007), in the department Paris.
Where to find the tax return of LA PETITE REINE PRODUCTION ?
The tax return of LA PETITE REINE PRODUCTION 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 PETITE REINE PRODUCTION operate?
LA PETITE REINE PRODUCTION 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