Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2004-10-12 (21 years)Status: ActiveBusiness sector: Production de films institutionnels et publicitairesLocation: PARIS (75005), Paris
LE HUB FRANCE : revenue, balance sheet and financial ratios
LE HUB FRANCE is a French company
founded 21 years ago,
specialized in the sector Production de films institutionnels et publicitaires.
Based in PARIS (75005),
this company of category PME
shows in 2023 a revenue of 2.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LE HUB FRANCE (SIREN 479107484)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
2 117 231 €
1 935 937 €
1 880 296 €
2 173 264 €
2 320 153 €
2 480 764 €
3 991 260 €
2 735 551 €
Net income
-167 663 €
-109 648 €
78 113 €
99 715 €
103 289 €
105 066 €
15 154 €
71 172 €
EBITDA
-153 424 €
-93 517 €
356 990 €
249 897 €
142 031 €
267 101 €
507 849 €
288 442 €
Net margin
-7.9%
-5.7%
4.2%
4.6%
4.5%
4.2%
0.4%
2.6%
Revenue and income statement
In 2023, LE HUB FRANCE achieves revenue of 2.1 M€. Activity remains stable over the period (CAGR: -3.6%). Vs 2022: +9%. After deducting consumption (0 €), gross margin stands at 2.1 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -153 k€, representing -7.2% of revenue. Warning negative scissor effect: despite revenue change (+9%), EBITDA varies by -64%, reducing margin by 2.4 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -168 k€ (-7.9% of revenue), which will impact equity.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
2 117 231 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 117 231 €
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
-153 424 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-166 620 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-167 663 €
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
-7.2%
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 13%. 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 32%. The balance between equity and debt is satisfactory.
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
12.898%
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
31.578%
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
-7.245%
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
-0.338
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
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
28.566
111.377
29.883
7.76
69.133
13.502
12.606
12.898
Financial autonomy
18.484
10.494
22.205
39.774
37.543
50.884
43.338
31.578
Repayment capacity
1.378
13.081
1.031
0.371
3.754
0.953
-0.759
-0.338
Cash flow / Revenue
3.494%
0.625%
4.653%
4.522%
5.02%
5.12%
-4.887%
-7.245%
Sector positioning
Debt ratio
12.92023
2021
2022
2023
Q1: 0.0
Med: 5.16
Q3: 40.85
Average
In 2023, the debt ratio of LE HUB FRANCE (12.90) 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
31.58%2023
2021
2022
2023
Q1: 3.93%
Med: 33.15%
Q3: 60.65%
Average-18 pts over 3 years
In 2023, the financial autonomy of LE HUB FRANCE (31.6%) 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 years2023
2021
2022
2023
Q1: 0.0 years
Med: 0.0 years
Q3: 0.57 years
Excellent-50 pts over 3 years
In 2023, the repayment capacity of LE HUB FRANCE (-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 225.15. 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
225.145
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
-0.534
Liquidity indicators evolution LE HUB FRANCE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
169.345
122.271
147.644
211.341
429.947
317.028
207.657
225.145
Interest coverage
1.007
0.338
0.84
0.77
4.88
0.064
-0.257
-0.534
Sector positioning
Liquidity ratio
225.152023
2021
2022
2023
Q1: 135.75
Med: 227.43
Q3: 418.61
Average-13 pts over 3 years
In 2023, the liquidity ratio of LE HUB FRANCE (225.15) 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
-0.53x2023
2021
2022
2023
Q1: 0.0x
Med: 0.0x
Q3: 0.33x
Average-29 pts over 3 years
In 2023, the interest coverage of LE HUB FRANCE (-0.5x) 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: 78 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 56 days. The company must finance 22 days of gap between collections and payments. Overall, WCR represents 26 days of revenue, i.e. 154 k€ to permanently finance. Notable WCR improvement over the period (-85%), 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
154 431 €
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
78 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
56 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
26 j
WCR and payment terms evolution LE HUB FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
1 004 932 €
1 865 196 €
850 083 €
454 286 €
148 369 €
43 266 €
76 198 €
154 431 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
221
155
124
106
88
60
94
78
Supplier payment term (days)
139
174
121
58
19
68
23
56
Positioning of LE HUB FRANCE in its sector
Comparison with sector Production de films institutionnels et publicitaires
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (28 transactions).
This range of 309 537€ to 2 135 417€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2023
Indicative
309k€968k€2135k€
968 962 €Range: 309 537€ - 2 135 417€
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 institutionnels et publicitaires)
Compare LE HUB FRANCE with other companies in the same sector:
The headquarters of LE HUB FRANCE is located in PARIS (75005), in the department Paris.
Where to find the tax return of LE HUB FRANCE ?
The tax return of LE HUB FRANCE 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 LE HUB FRANCE operate?
LE HUB FRANCE operates in the sector Production de films institutionnels et publicitaires (NAF code 59.11B). 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